Company Valuation: Packaging Corporation of America

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,842 11,752 14,491 20,075 18,431 21,288 - -
Change - -8.49% 23.31% 38.53% -8.19% 15.5% - -
Enterprise Value (EV) 1 14,869 14,139 16,230 21,769 21,798 24,616 24,327 24,093
Change - -4.91% 14.79% 34.12% 0.13% 12.93% -1.18% -0.96%
P/E 15.4x 11.6x 19.2x 25.2x 24x 24.2x 17.6x 16.4x
PBR 3.53x 3.23x 3.65x 4.58x 4x 4.34x 3.86x 3.43x
PEG - 0.5x -0.8x 4.75x -6.12x 1.5x 0.5x 2.42x
Capitalization / Revenue 1.66x 1.39x 1.86x 2.39x 2.05x 2.11x 1.98x 1.92x
EV / Revenue 1.92x 1.67x 2.08x 2.6x 2.42x 2.44x 2.26x 2.17x
EV / EBITDA 8.93x 7.5x 10.1x 13.3x 11.7x 11.7x 9.97x 9.54x
EV / EBIT 11.9x 9.86x 14.7x 19.5x 17.3x 17.8x 14.2x 13.3x
EV / FCF 30.4x 21.1x 19.2x 41.7x 29.9x 32.1x 21.9x 16.5x
FCF Yield 3.29% 4.74% 5.21% 2.4% 3.34% 3.11% 4.57% 6.05%
Dividend per Share 2 4 4.75 5 5 5 5.362 5.521 5.458
Rate of return 2.94% 3.71% 3.07% 2.22% 2.42% 2.23% 2.3% 2.27%
EPS 2 8.83 11.03 8.48 8.93 8.58 9.929 13.69 14.62
Distribution rate 45.3% 43.1% 59% 56% 58.3% 54% 40.3% 37.3%
Net sales 1 7,730 8,478 7,802 8,383 8,989 10,080 10,765 11,107
EBITDA 1 1,665 1,886 1,604 1,637 1,862 2,099 2,440 2,524
EBIT 1 1,253 1,434 1,101 1,114 1,258 1,384 1,709 1,808
Net income 1 841.1 1,030 759 799.5 768.9 884.8 1,211 1,277
Net Debt 1 2,028 2,388 1,739 1,694 3,366 3,328 3,039 2,805
Reference price 2 136.15 127.91 162.91 225.13 206.23 240.39 240.39 240.39
Nbr of stocks (in thousands) 94,319 91,873 88,953 89,169 89,371 88,557 - -
Announcement Date 1/26/22 1/25/23 1/24/24 1/28/25 1/27/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.84x1.2x7.69x3.81% 25.3B
24.21x2.44x11.73x2.23% 21.29B
31.36x1.21x9.18x4.57% 20.82B
20.78x2.34x9.56x1.82% 6.57B
14.28x1.24x7.15x3.8% 5.58B
-181.4x0.89x8.21x2.04% 5.2B
18.6x2.22x13.22x3.27% 5.03B
7.49x1.31x9.31x1.48% 4.17B
15.4x1.14x7.63x3.6% 3.95B
Average -2.60x 1.55x 9.30x 2.96% 10.88B
Weighted average by Cap. 13.08x 1.59x 9.36x 3.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PKG Stock
  4. PKA Stock
  5. Valuation Packaging Corporation of America