Company Valuation: Packaging Corporation of America

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 12,842 11,752 14,491 20,075 18,431 19,860 - -
Change - -8.49% 23.31% 38.53% -8.19% 7.75% - -
Enterprise Value (EV) 1 14,869 14,139 16,230 21,769 21,798 23,069 22,738 22,393
Change - -4.91% 14.79% 34.12% 0.13% 5.83% -1.43% -1.52%
P/E ratio 15.4x 11.6x 19.2x 25.2x 24x 22.9x 18.1x 17x
PBR 3.53x 3.23x 3.65x 4.58x 4x 3.97x 3.6x 3.26x
PEG - 0.5x -0.8x 4.75x -6.12x 1.6x 0.7x 2.68x
Capitalization / Revenue 1.66x 1.39x 1.86x 2.39x 2.05x 1.99x 1.9x 1.85x
EV / Revenue 1.92x 1.67x 2.08x 2.6x 2.42x 2.31x 2.17x 2.08x
EV / EBITDA 8.93x 7.5x 10.1x 13.3x 11.7x 11.1x 9.85x 9.27x
EV / EBIT 11.9x 9.86x 14.7x 19.5x 17.3x 16.9x 14.2x 13.1x
EV / FCF 30.4x 21.1x 19.2x 41.7x 29.9x 29.3x 22.6x 19.8x
FCF Yield 3.29% 4.74% 5.21% 2.4% 3.34% 3.41% 4.43% 5.04%
Dividend per Share 2 4 4.75 5 5 5 5.026 5.088 5.161
Rate of return 2.94% 3.71% 3.07% 2.22% 2.42% 2.24% 2.27% 2.3%
EPS 2 8.83 11.03 8.48 8.93 8.58 9.792 12.41 13.19
Distribution rate 45.3% 43.1% 59% 56% 58.3% 51.3% 41% 39.1%
Net sales 1 7,730 8,478 7,802 8,383 8,989 9,987 10,466 10,757
EBITDA 1 1,665 1,886 1,604 1,637 1,862 2,086 2,308 2,416
EBIT 1 1,253 1,434 1,101 1,114 1,258 1,368 1,597 1,704
Net income 1 841.1 1,030 759 799.5 768.9 874.4 1,101 1,159
Net Debt 1 2,028 2,388 1,739 1,694 3,366 3,209 2,879 2,533
Reference price 2 136.15 127.91 162.91 225.13 206.23 224.59 224.59 224.59
Nbr of stocks (in thousands) 94,319 91,873 88,953 89,169 89,371 88,427 - -
Announcement Date 26/01/22 25/01/23 24/01/24 28/01/25 27/01/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.94x2.31x11.06x2.24% 19.86B
18.78x1.08x6.78x4.48% 21.76B
24.89x1.05x8.06x5.38% 17.49B
21.44x2.28x9.5x1.92% 6.42B
20.18x2.41x13.8x3.34% 5.49B
12.97x1.2x6.94x4.16% 5.1B
22.71x0.83x7.23x2.52% 4.69B
7.18x1.31x9.63x1.3% 3.89B
19.36x1.17x8.53x2.48% 3.33B
12.14x1.02x6.69x4.2% 3.42B
Average 18.26x 1.47x 8.82x 3.2% 9.15B
Weighted average by Cap. 20.28x 1.51x 8.78x 3.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. PKG Stock
  4. Valuation Packaging Corporation of America