IP
International Paper Co
Price:  
42.10 
USD
Volume:  
7,470,591.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IP Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of International Paper Co (IP) is 43.84 USD. This IP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.10 USD, the upside of International Paper Co is %.

The range of the Intrinsic Value is 29.91 - 73.41 USD

42.10 USD
Stock Price
43.84 USD
Intrinsic Value
Intrinsic Value Details

IP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.91 - 73.41 43.84 4.1%
DCF (Growth 10y) 36.65 - 81.58 51.18 21.6%
DCF (EBITDA 5y) 40.79 - 49.70 45.07 7.0%
DCF (EBITDA 10y) 45.14 - 59.40 51.80 23.0%
Fair Value 6.81 - 6.81 6.81 -83.84%
P/E 11.10 - 33.34 20.77 -50.7%
EV/EBITDA 33.95 - 41.27 38.00 -9.7%
EPV 59.56 - 85.20 72.38 71.9%
DDM - Stable 4.19 - 10.11 7.15 -83.0%
DDM - Multi 47.97 - 73.46 56.94 35.2%

IP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,622.59
Beta 0.67
Outstanding shares (mil) 347.33
Enterprise Value (mil) 19,143.59
Market risk premium 4.60%
Cost of Equity 8.34%
Cost of Debt 10.15%
WACC 8.17%