GPK
Graphic Packaging Holding Co
Price:  
26.40 
USD
Volume:  
1,919,722.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPK Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Graphic Packaging Holding Co (GPK) is 33.62 USD. This GPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.40 USD, the upside of Graphic Packaging Holding Co is %.

The range of the Intrinsic Value is 25.88 - 45.30 USD

26.40 USD
Stock Price
33.62 USD
Intrinsic Value
Intrinsic Value Details

GPK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.88 - 45.30 33.62 27.4%
DCF (Growth 10y) 29.97 - 49.34 37.72 42.9%
DCF (EBITDA 5y) 28.57 - 39.56 32.91 24.7%
DCF (EBITDA 10y) 32.28 - 44.71 37.35 41.5%
Fair Value 59.06 - 59.06 59.06 123.71%
P/E 27.33 - 48.85 40.48 53.3%
EV/EBITDA 25.50 - 36.05 30.82 16.7%
EPV 8.84 - 14.85 11.84 -55.1%
DDM - Stable 16.77 - 33.27 25.02 -5.2%
DDM - Multi 19.14 - 30.17 23.47 -11.1%

GPK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,079.72
Beta 0.73
Outstanding shares (mil) 306.05
Enterprise Value (mil) 13,290.72
Market risk premium 4.60%
Cost of Equity 9.13%
Cost of Debt 5.00%
WACC 7.05%