The Discounted Cash Flow (DCF) valuation of Graphic Packaging Holding Co (GPK) is 33.52 USD. With the latest stock price at 27.88 USD, the upside of Graphic Packaging Holding Co based on DCF is 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 23.99 - 49.43 | 33.52 |
| Upside | -14.0% - 77.3% | 20.2% |