GPK
Graphic Packaging Holding Co
Price:  
21.67 
USD
Volume:  
6,102,601.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GPK Intrinsic Value

31.70 %
Upside

What is the intrinsic value of GPK?

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

Is GPK undervalued or overvalued?

Based on its market price of 21.67 USD and our intrinsic valuation, Graphic Packaging Holding Co (GPK) is undervalued by 31.70%.

21.67 USD
Stock Price
28.54 USD
Intrinsic Value
Intrinsic Value Details

GPK Intrinsic Value - Valuation Summary

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%

GPK Intrinsic Value - Key Valuation Metrics

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%