As of 2025-07-17, the Intrinsic Value of International Paper Co (IP) is 57.26 USD. This IP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.29 USD, the upside of International Paper Co is 11.60%.
The range of the Intrinsic Value is 37.96 - 100.31 USD
Based on its market price of 51.29 USD and our intrinsic valuation, International Paper Co (IP) is undervalued by 11.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.96 - 100.31 | 57.26 | 11.6% |
| DCF (Growth 10y) | 57.15 - 135.96 | 81.73 | 59.4% |
| DCF (EBITDA 5y) | 40.36 - 55.49 | 45.49 | -11.3% |
| DCF (EBITDA 10y) | 56.86 - 81.10 | 65.95 | 28.6% |
| Fair Value | 18.75 - 18.75 | 18.75 | -63.44% |
| P/E | 15.47 - 28.65 | 21.82 | -57.5% |
| EV/EBITDA | 15.64 - 34.10 | 21.51 | -58.1% |
| EPV | 30.33 - 47.68 | 39.01 | -23.9% |
| DDM - Stable | 6.72 - 17.95 | 12.33 | -76.0% |
| DDM - Multi | 53.90 - 100.11 | 69.01 | 34.5% |
| Market Cap (mil) | 27,075.99 |
| Beta | 0.79 |
| Outstanding shares (mil) | 527.90 |
| Enterprise Value (mil) | 35,538.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.79% |
| Cost of Debt | 11.42% |
| WACC | 7.86% |