The Discounted Cash Flow (DCF) valuation of Graphic Packaging Holding Co (GPK) is 39.12 USD. With the latest stock price at 29.28 USD, the upside of Graphic Packaging Holding Co based on DCF is 33.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 28.47 - 57.04 | 39.12 |
| Upside | -2.8% - 94.8% | 33.6% |