IP
International Paper Co
Price:  
49.87 
USD
Volume:  
2,881,488.00
United States | Containers & Packaging
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IP Intrinsic Value

15.50 %
Upside

What is the intrinsic value of IP?

As of 2025-07-08, the Intrinsic Value of International Paper Co (IP) is 57.60 USD. This IP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.87 USD, the upside of International Paper Co is 15.50%.

The range of the Intrinsic Value is 38.27 - 100.62 USD

Is IP undervalued or overvalued?

Based on its market price of 49.87 USD and our intrinsic valuation, International Paper Co (IP) is undervalued by 15.50%.

49.87 USD
Stock Price
57.60 USD
Intrinsic Value
Intrinsic Value Details

IP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.27 - 100.62 57.60 15.5%
DCF (Growth 10y) 57.59 - 136.37 82.21 64.9%
DCF (EBITDA 5y) 40.56 - 55.28 45.83 -8.1%
DCF (EBITDA 10y) 57.19 - 80.92 66.39 33.1%
Fair Value 18.75 - 18.75 18.75 -62.40%
P/E 15.51 - 29.82 22.39 -55.1%
EV/EBITDA 15.71 - 34.77 21.70 -56.5%
EPV 30.55 - 47.77 39.16 -21.5%
DDM - Stable 6.78 - 17.98 12.38 -75.2%
DDM - Multi 54.32 - 100.26 69.41 39.2%

IP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,326.37
Beta 0.76
Outstanding shares (mil) 527.90
Enterprise Value (mil) 34,789.37
Market risk premium 4.60%
Cost of Equity 7.75%
Cost of Debt 11.42%
WACC 7.84%