As of 2025-06-13, the Intrinsic Value of Graphic Packaging Holding Co (GPK) is 28.54 USD. This GPK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.67 USD, the upside of Graphic Packaging Holding Co is 31.70%.
The range of the Intrinsic Value is 20.37 - 41.65 USD
Based on its market price of 21.67 USD and our intrinsic valuation, Graphic Packaging Holding Co (GPK) is undervalued by 31.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.37 - 41.65 | 28.54 | 31.7% |
| DCF (Growth 10y) | 24.48 - 46.46 | 32.95 | 52.1% |
| DCF (EBITDA 5y) | 23.47 - 36.10 | 28.53 | 31.6% |
| DCF (EBITDA 10y) | 28.01 - 43.19 | 34.20 | 57.8% |
| Fair Value | 51.37 - 51.37 | 51.37 | 137.04% |
| P/E | 34.85 - 46.60 | 39.87 | 84.0% |
| EV/EBITDA | 14.41 - 41.60 | 25.20 | 16.3% |
| EPV | 9.34 - 18.44 | 13.89 | -35.9% |
| DDM - Stable | 13.63 - 27.15 | 20.39 | -5.9% |
| DDM - Multi | 16.39 - 25.91 | 20.12 | -7.1% |
| Market Cap (mil) | 6,538.92 |
| Beta | 0.42 |
| Outstanding shares (mil) | 301.75 |
| Enterprise Value (mil) | 12,120.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.18% |
| Cost of Debt | 4.54% |
| WACC | 6.66% |