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