As of 2025-01-17, the Intrinsic Value of International Paper Co (IP) is
62.81 USD. This IP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.26 USD, the upside of International Paper Co is
11.60%.
The range of the Intrinsic Value is 38.63 - 136.91 USD
62.81 USD
Intrinsic Value
IP Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.63 - 136.91 |
62.81 |
11.6% |
| DCF (Growth 10y) |
45.75 - 146.37 |
70.74 |
25.7% |
| DCF (EBITDA 5y) |
43.67 - 57.90 |
48.99 |
-12.9% |
| DCF (EBITDA 10y) |
49.00 - 70.09 |
57.41 |
2.0% |
| Fair Value |
16.61 - 16.61 |
16.61 |
-70.47% |
| P/E |
21.04 - 39.02 |
30.19 |
-46.3% |
| EV/EBITDA |
31.86 - 44.66 |
37.05 |
-34.1% |
| EPV |
60.64 - 94.22 |
77.43 |
37.6% |
| DDM - Stable |
12.69 - 42.50 |
27.60 |
-50.9% |
| DDM - Multi |
46.46 - 108.37 |
63.70 |
13.2% |
IP Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,545.29 |
| Beta |
0.45 |
| Outstanding shares (mil) |
347.41 |
| Enterprise Value (mil) |
23,952.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.62% |
| Cost of Debt |
11.32% |
| WACC |
7.84% |