As of 2024-07-27, the Intrinsic Value of Packaging Corp of America (PKG) is
224.40 USD. This PKG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 199.00 USD, the upside of Packaging Corp of America is
%.
The range of the Intrinsic Value is 164.17 - 353.10 USD
224.40 USD
Intrinsic Value
PKG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
164.17 - 353.10 |
224.40 |
12.8% |
| DCF (Growth 10y) |
190.37 - 379.19 |
251.03 |
26.1% |
| DCF (EBITDA 5y) |
159.70 - 219.20 |
180.80 |
-9.1% |
| DCF (EBITDA 10y) |
186.68 - 256.38 |
212.66 |
6.9% |
| Fair Value |
63.92 - 63.92 |
63.92 |
-67.88% |
| P/E |
159.84 - 221.46 |
190.98 |
-4.0% |
| EV/EBITDA |
107.85 - 187.82 |
140.64 |
-29.3% |
| EPV |
98.07 - 131.05 |
114.56 |
-42.4% |
| DDM - Stable |
73.81 - 193.95 |
133.88 |
-32.7% |
| DDM - Multi |
143.69 - 277.61 |
187.80 |
-5.6% |
PKG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,870.20 |
| Beta |
0.43 |
| Outstanding shares (mil) |
89.80 |
| Enterprise Value (mil) |
20,060.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.68% |
| Cost of Debt |
4.43% |
| WACC |
7.06% |