investorscraft@gmail.com

Intrinsic ValueInternational Paper Company (0JCB.L)

Previous Close£55.48
Intrinsic Value
Upside potential
Previous Close
£55.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

International Paper Company is a global leader in the packaging and cellulose fibers industry, operating primarily in the U.S. but with a significant presence across Europe, the Middle East, Africa, and Asia. The company’s Industrial Packaging segment produces containerboards used in corrugated packaging, while its Global Cellulose Fibers segment supplies specialty pulps for absorbent hygiene products and industrial applications. With a diversified revenue model, International Paper serves end-users and converters directly and through distributors, leveraging its century-old expertise to maintain a strong market position. The company’s focus on sustainable packaging solutions aligns with growing environmental concerns, enhancing its competitive edge in a cyclical industry. Its vertically integrated operations and global footprint provide resilience against regional demand fluctuations, positioning it as a key player in the consumer cyclical sector.

Revenue Profitability And Efficiency

International Paper reported revenue of $18.62 billion for the fiscal year ending December 2024, with net income of $557 million, reflecting a net margin of approximately 3%. Operating cash flow stood at $1.68 billion, while capital expenditures were $921 million, indicating disciplined reinvestment. The company’s diluted EPS of $1.57 underscores its ability to generate earnings despite cyclical pressures in the packaging industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and global reach, though net income margins remain modest. Capital efficiency is evident in its operating cash flow coverage of capital expenditures, with free cash flow generation supporting dividends and debt management. The diluted EPS of $1.57 reflects stable but cyclical profitability.

Balance Sheet And Financial Health

International Paper maintains a solid balance sheet with $1.17 billion in cash and equivalents against total debt of $5.85 billion, indicating manageable leverage. The company’s liquidity position is adequate, supported by strong operating cash flow. Its financial health is further reinforced by a market capitalization of $22.91 billion, providing flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth is tied to global packaging demand, with cyclical trends influencing performance. International Paper has a consistent dividend policy, offering $1.85 per share, appealing to income-focused investors. While revenue growth may be tempered by economic conditions, its focus on sustainable packaging could drive long-term demand.

Valuation And Market Expectations

With a market cap of $22.91 billion and a beta of 0.988, International Paper is viewed as a relatively stable investment within the cyclical sector. The stock’s valuation reflects expectations of moderate growth, balanced by its dividend yield and industry positioning. Investors likely anticipate steady performance aligned with broader economic trends.

Strategic Advantages And Outlook

International Paper’s strategic advantages include its global scale, vertical integration, and focus on sustainable solutions. The outlook remains cautiously optimistic, with potential growth in eco-friendly packaging offsetting cyclical risks. The company’s ability to adapt to market shifts and maintain financial discipline positions it well for long-term resilience.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount