investorscraft@gmail.com

Intrinsic Value of Graphic Packaging Holding Company (GPK)

Previous Close$22.41
Intrinsic Value
Upside potential
Previous Close
$22.41

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

Graphic Packaging Holding Company operates as a leading provider of sustainable fiber-based packaging solutions, serving the food, beverage, and consumer goods industries. The company specializes in paperboard packaging, including cartons, cups, and containers, leveraging its vertically integrated supply chain to optimize cost efficiency and sustainability. Its products cater to major global brands, emphasizing recyclability and renewable materials, aligning with growing environmental regulations and consumer preferences for eco-friendly packaging. Graphic Packaging holds a strong market position in North America and Europe, supported by its scale, innovation capabilities, and long-term customer relationships. The company differentiates itself through advanced design and printing technologies, enabling high-performance packaging solutions that meet stringent industry standards. Competitive advantages include its focus on circular economy principles, reducing waste, and improving resource efficiency, which resonates with sustainability-driven clients. As demand for sustainable packaging rises, Graphic Packaging is well-positioned to capitalize on industry tailwinds, though it faces competition from plastic alternatives and other fiber-based producers.

Revenue Profitability And Efficiency

Graphic Packaging reported revenue of $8.81 billion for FY 2024, with net income of $658 million, reflecting a robust margin profile. Diluted EPS stood at $2.16, supported by disciplined cost management and operational efficiency. Operating cash flow of $840 million underscores strong cash generation, though capital expenditures were not disclosed, limiting full assessment of reinvestment activity. The company’s ability to convert sales into earnings highlights its pricing power and scalable operations.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with net income growth reflecting effective capital allocation and cost controls. Operating cash flow of $840 million indicates healthy liquidity for debt servicing and potential reinvestment. However, the absence of disclosed capital expenditures makes it challenging to evaluate capital efficiency metrics such as ROIC. Graphic Packaging’s leverage to sustainable packaging trends may further enhance earnings stability over time.

Balance Sheet And Financial Health

Graphic Packaging’s balance sheet shows $157 million in cash and equivalents against total debt of $5.25 billion, indicating a leveraged but manageable position. The debt load suggests reliance on financing for growth or acquisitions, though strong operating cash flow provides flexibility. Investors should monitor debt maturities and interest coverage ratios, particularly in a rising rate environment, to assess refinancing risks.

Growth Trends And Dividend Policy

The company’s growth is tied to secular demand for sustainable packaging, with potential upside from innovation and market expansion. A dividend of $0.41 per share signals a commitment to shareholder returns, though the yield remains modest compared to broader market alternatives. Future growth may hinge on strategic acquisitions or organic investments in high-margin product lines, balancing capital returns with reinvestment needs.

Valuation And Market Expectations

With a diluted EPS of $2.16, Graphic Packaging’s valuation multiples will depend on market perceptions of its growth trajectory and margin sustainability. Investors likely price in expectations for continued demand in eco-friendly packaging, though competitive pressures and input cost volatility could weigh on earnings. Comparables analysis relative to peers in the packaging sector would provide further context for valuation benchmarks.

Strategic Advantages And Outlook

Graphic Packaging’s strategic advantages lie in its sustainable product portfolio, vertical integration, and strong customer relationships. The outlook remains positive, driven by regulatory tailwinds favoring fiber-based solutions, though macroeconomic headwinds and raw material inflation pose risks. Long-term success will depend on maintaining innovation leadership and cost discipline while navigating evolving environmental standards and competitive dynamics.

Sources

Company filings, CIK 0001408075

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