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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 3.23B
81.92x13.07x35.18x1.32% 171B
55.67x11.27x21.95x2.16% 94.23B
27.21x11.23x17.05x3.78% 88.05B
60.14x11.67x21.65x2.84% 63.95B
30.66x13.95x19.47x3.88% 57.9B
157.2x8.14x22.38x2.4% 44.52B
44.64x13.49x20.07x4.94% 36.62B
59.52x6.28x16.9x3.2% 32.74B
30.71x14.58x17.75x4.55% 30.3B
Average 60.85x 11.52x 21.38x 3.23% 62.26B
Weighted average by Cap. 62.62x 11.86x 24.09x 2.74%

Y-o-Y evolution of P/E

Valuation ratios - P/E - POTLATCHD

Historical PBR trend

Valuation ratios - PBR - POTLATCHD

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - POTLATCHD

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - POTLATCHD