investorscraft@gmail.com

Intrinsic ValueInternational Paper Company (INP.DE)

Previous Close31.51
Intrinsic Value
Upside potential
Previous Close
31.51

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 Industrial Packaging and Global Cellulose Fibers segments. The company manufactures containerboards and specialty pulps, serving diverse markets including absorbent hygiene products, textiles, and construction materials. Its vertically integrated supply chain and broad geographic footprint position it as a key supplier to converters and end-users worldwide, leveraging economies of scale and operational efficiency to maintain competitive pricing and product quality. The Industrial Packaging segment focuses on sustainable packaging solutions, catering to e-commerce and logistics demand, while the Global Cellulose Fibers segment capitalizes on growing hygiene and specialty product markets. With a legacy dating back to 1898, International Paper combines deep industry expertise with innovation, ensuring resilience amid cyclical demand fluctuations. Its direct-to-customer sales model and diversified distribution channels enhance market penetration, reinforcing its position as a trusted partner in the global packaging ecosystem.

Revenue Profitability And Efficiency

International Paper reported revenue of €18.62 billion for the fiscal year, with net income of €557 million, reflecting a net margin of approximately 3%. The company generated €1.68 billion in operating cash flow, demonstrating solid cash conversion despite capital expenditures of €921 million. Its diluted EPS of €1.57 indicates moderate profitability, supported by cost management and pricing strategies in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified product portfolio and global reach, though margins are influenced by raw material costs and demand cyclicality. Capital efficiency is evident in its ability to sustain operations while investing in capacity and sustainability initiatives, though debt levels of €5.85 billion suggest a balanced but leveraged capital structure.

Balance Sheet And Financial Health

International Paper maintains a robust balance sheet with €1.17 billion in cash and equivalents, providing liquidity against €5.85 billion in total debt. The debt-to-equity ratio reflects prudent leverage, while operating cash flow coverage ensures financial flexibility. The company’s ability to fund dividends and capex underscores its financial stability.

Growth Trends And Dividend Policy

Growth is driven by demand for sustainable packaging and hygiene products, though macroeconomic headwinds may temper near-term expansion. The company’s dividend of €1.74 per share signals a commitment to shareholder returns, supported by consistent cash flow generation. Future growth may hinge on strategic investments in innovation and emerging markets.

Valuation And Market Expectations

With a market cap of €22.2 billion and a beta of 0.99, International Paper is valued as a stable, low-volatility player in the packaging sector. Investors likely anticipate steady performance, balancing cyclical risks with long-term demand drivers like e-commerce and sustainability trends.

Strategic Advantages And Outlook

International Paper’s scale, vertical integration, and geographic diversity provide strategic advantages in a fragmented industry. The outlook remains cautiously optimistic, with focus on cost control, sustainability, and market adaptation. Challenges include raw material volatility, but the company’s entrenched market position and innovation pipeline offer 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