Valuation Graphic Packaging Holding Company

Stocks

Market Closed - NYSE Other stock markets 21:02:35 21/07/2026 BST			5-day change	1st Jan Change
10.90 ^USD	+0.55%		+5.52%	-27.62%

07-13	Graphic Packaging Holding Company Launches PaceSetter Ridgeline	CI
07-13	Graphic Packaging Launches Recycled Paperboard Packaging Service	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,988	6,833	7,544	8,152	4,445	3,225	-	-
Change	-	14.11%	10.4%	8.05%	-45.48%	-27.44%	-	-
Enterprise Value (EV) ¹	11,610	11,936	12,778	13,204	9,776	8,020	7,637	7,659
Change	-	2.81%	7.05%	3.33%	-25.96%	-17.96%	-4.78%	0.29%
P/E	28.7x	13.2x	10.5x	12.6x	10.2x	22.1x	10.6x	9.47x
PBR	3.17x	3.18x	2.71x	2.71x	1.33x	0.98x	0.94x	0.93x
PEG	-	0x	0.3x	-1.64x	-0.3x	-0.3x	0x	0.8x
Capitalization / Revenue	0.84x	0.72x	0.8x	0.93x	0.52x	0.37x	0.37x	0.36x
EV / Revenue	1.62x	1.26x	1.36x	1.5x	1.13x	0.93x	0.87x	0.86x
EV / EBITDA	11x	7.46x	6.81x	7.85x	7.01x	7.4x	6.31x	6.18x
EV / EBIT	20.7x	11.4x	10.2x	11.8x	11.4x	14.9x	11.2x	11.1x
EV / FCF	-60.2x	22.1x	35.2x	-36.4x	-121x	11.4x	12.9x	13.4x
FCF Yield	-1.66%	4.53%	2.84%	-2.75%	-0.83%	8.79%	7.73%	7.44%
Dividend per Share ²	0.3	0.325	0.4	0.4	-	0.4395	0.4517	0.4704
Rate of return	1.54%	1.46%	1.62%	1.47%	-	4.03%	4.14%	4.32%
EPS ²	0.68	1.69	2.34	2.16	1.48	0.493	1.031	1.152
Distribution rate	44.1%	19.2%	17.1%	18.5%	-	89.2%	43.8%	40.8%
Net sales ¹	7,156	9,440	9,428	8,807	8,617	8,618	8,740	8,903
EBITDA ¹	1,056	1,600	1,876	1,682	1,395	1,084	1,209	1,238
EBIT ¹	562	1,044	1,252	1,121	855	537.1	680.6	689.7
Net income ¹	204	522	723	658	444	146.6	305.5	341.1
Net Debt ¹	5,622	5,103	5,234	5,052	5,331	4,795	4,412	4,434
Reference price ²	19.50	22.25	24.65	27.16	15.06	10.90	10.90	10.90
Nbr of stocks (in thousands)	307,099	307,118	306,053	300,140	295,123	295,887	-	-
Announcement Date	16/02/22	07/02/23	20/02/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GRAPHIC PACKAGING HOLDING COMPANY	21.99x	0.93x	7.38x	4.05%	3.23B
SMURFIT WESTROCK PLC	20.04x	1.11x	7x	4.25%	22.56B
PACKAGING CORPORATION OF AMERICA	22.87x	2.34x	11.2x	2.27%	20.21B
INTERNATIONAL PAPER COMPANY	26.95x	1.12x	8.59x	4.99%	19.25B
SIG GROUP AG	21.56x	2.33x	9.67x	1.82%	6.39B
SONOCO PRODUCTS COMPANY	13.73x	1.24x	7.15x	3.93%	5.41B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18x	2.19x	12.84x	3.8%	5.17B
MONDI PLC	27.01x	0.8x	7.36x	2.27%	4.31B
SCG PACKAGING	22.23x	1.35x	9.42x	2.16%	3.86B
HUHTAMÄKI OYJ	12x	0.99x	6.66x	4.35%	3.22B
Average	20.64x	1.44x	8.73x	3.39%	9.36B
Weighted average by Cap.	21.90x	1.51x	8.86x	3.58%