As of 2025-08-06, the Intrinsic Value of Packaging Corp of America (PKG) is 225.07 USD. This PKG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 193.51 USD, the upside of Packaging Corp of America is 16.30%.
The range of the Intrinsic Value is 182.68 - 292.09 USD
Based on its market price of 193.51 USD and our intrinsic valuation, Packaging Corp of America (PKG) is undervalued by 16.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.68 - 292.09 | 225.07 | 16.3% |
| DCF (Growth 10y) | 232.85 - 362.40 | 283.23 | 46.4% |
| DCF (EBITDA 5y) | 191.05 - 248.19 | 217.81 | 12.6% |
| DCF (EBITDA 10y) | 239.64 - 316.18 | 274.83 | 42.0% |
| Fair Value | 101.74 - 101.74 | 101.74 | -47.43% |
| P/E | 140.53 - 206.40 | 181.59 | -6.2% |
| EV/EBITDA | 127.32 - 214.02 | 166.96 | -13.7% |
| EPV | 96.84 - 128.76 | 112.80 | -41.7% |
| DDM - Stable | 89.13 - 180.34 | 134.74 | -30.4% |
| DDM - Multi | 170.10 - 264.50 | 206.80 | 6.9% |
| Market Cap (mil) | 17,412.03 |
| Beta | 0.81 |
| Outstanding shares (mil) | 89.98 |
| Enterprise Value (mil) | 19,143.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 4.32% |
| WACC | 6.93% |