Company Valuation: POTLATCHD

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 2,909 3,345 4,159 3,553 3,897 3,091
Change - 15% 24.33% -14.56% 9.66% -20.67%
Enterprise Value (EV) 1 3,622 3,914 4,664 4,265 4,722 3,997
Change - 8.06% 19.16% -8.57% 10.72% -15.35%
P/E 52.8x 20.3x 9.62x 9.6x 63.8x 142x
PBR 2.37x 2.56x 2.73x 1.55x 1.79x 1.52x
PEG - 0x 0x -0.4x -0.8x -2.2x
Capitalization / Revenue 3.52x 3.21x 3.11x 2.67x 3.81x 2.91x
EV / Revenue 4.38x 3.76x 3.49x 3.2x 4.61x 3.76x
EV / EBITDA 23.6x 11.4x 7.64x 8.04x 28.2x 27.5x
EV / EBIT 43.4x 14.7x 8.72x 9.83x 98.7x 118x
EV / FCF 22.2x 15.1x 12.7x 11.1x 41.6x 28.7x
FCF Yield 4.51% 6.64% 7.85% 9% 2.4% 3.48%
Dividend per Share 2 1.6 1.61 1.67 1.77 1.8 1.8
Rate of return 3.7% 3.22% 2.77% 4.02% 3.67% 4.59%
EPS 2 0.82 2.47 6.26 4.58 0.77 0.2761
Distribution rate 195% 65.2% 26.7% 38.6% 234% 652%
Net sales 1 827.1 1,041 1,337 1,331 1,024 1,062
EBITDA 1 153.8 342.7 610.6 530.5 167.4 145.5
EBIT 1 83.37 266.4 534.9 433.8 47.85 34
Net income 1 55.66 166.8 423.9 333.9 62.1 21.88
Net Debt 1 713.7 569.4 505.3 711.2 825 905.4
Reference price 2 43.27 50.02 60.22 43.99 49.10 39.25
Nbr of stocks (in thousands) 67,221 66,873 69,061 80,777 79,364 78,763
Announcement Date 2/19/20 2/18/21 2/17/22 2/16/23 2/15/24 2/13/25
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.23B
78.83x12.55x33.83x1.38% 164B
58.77x11.81x22.98x2.04% 99.89B
23.09x10.06x15.21x4.44% 75.05B
62.4x11.89x22.06x2.77% 65.48B
28.52x12.89x18.15x4.23% 53.07B
153.89x7.95x21.84x2.48% 42.95B
60.25x6.33x17.02x3.17% 33.08B
34.03x11.25x16.86x6.43% 28.13B
28.43x13.87x16.87x4.9% 28.12B
Average 58.69x 10.96x 20.54x 3.54% 59.26B
Weighted average by Cap. 61.86x 11.38x 23.46x 2.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA