As of 2024-12-14, the Intrinsic Value of Graphic Packaging Holding Co (GPK) is 38.00 USD. This GPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.37 USD, the upside of Graphic Packaging Holding Co is 29.40%.

The range of the Intrinsic Value is 27.70 - 55.10 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.70 - 55.10	38.00	29.4%
DCF (Growth 10y)	39.35 - 72.42	51.82	76.4%
DCF (EBITDA 5y)	33.16 - 40.29	36.20	23.3%
DCF (EBITDA 10y)	44.36 - 56.15	49.54	68.7%
Fair Value	59.64 - 59.64	59.64	103.06%
P/E	41.65 - 53.67	46.50	58.3%
EV/EBITDA	27.31 - 36.88	30.33	3.3%
EPV	12.29 - 21.02	16.66	-43.3%
DDM - Stable	19.95 - 40.59	30.27	3.1%
DDM - Multi	24.54 - 39.05	30.16	2.7%