As of 2024-07-27, the Intrinsic Value of Graphic Packaging Holding Co (GPK) is
33.52 USD. This GPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.88 USD, the upside of Graphic Packaging Holding Co is
%.
The range of the Intrinsic Value is 23.99 - 49.43 USD
33.52 USD
Intrinsic Value
GPK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.99 - 49.43 |
33.52 |
20.2% |
| DCF (Growth 10y) |
29.27 - 56.18 |
39.39 |
41.3% |
| DCF (EBITDA 5y) |
28.69 - 36.62 |
31.67 |
13.6% |
| DCF (EBITDA 10y) |
34.75 - 46.43 |
39.47 |
41.6% |
| Fair Value |
55.40 - 55.40 |
55.40 |
98.72% |
| P/E |
39.40 - 60.55 |
48.09 |
72.5% |
| EV/EBITDA |
27.47 - 34.80 |
29.47 |
5.7% |
| EPV |
9.21 - 17.87 |
13.54 |
-51.4% |
| DDM - Stable |
17.11 - 34.53 |
25.82 |
-7.4% |
| DDM - Multi |
19.99 - 31.83 |
24.60 |
-11.8% |
GPK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,567.25 |
| Beta |
0.69 |
| Outstanding shares (mil) |
307.29 |
| Enterprise Value (mil) |
14,117.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.42% |
| Cost of Debt |
4.71% |
| WACC |
6.57% |