investorscraft@gmail.com

Intrinsic ValueRanpak Holdings Corp. (PACK)

Previous Close$5.04
Intrinsic Value
Upside potential
Previous Close
$5.04

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

Ranpak Holdings Corp. operates in the sustainable packaging industry, specializing in paper-based protective packaging solutions. The company’s core revenue model is driven by the sale of automated packaging systems, consumables, and related services, catering primarily to e-commerce, industrial, and retail sectors. Ranpak’s products, including void fill, wrapping, and cushioning solutions, are designed to replace plastic-based alternatives, aligning with global sustainability trends and regulatory shifts toward eco-friendly materials. The company positions itself as a leader in automation and paper-based packaging, leveraging its proprietary technology to enhance supply chain efficiency and reduce environmental impact. Ranpak competes in a fragmented market but differentiates itself through innovation, scalability, and a strong focus on sustainability, which resonates with environmentally conscious customers. Its market position is further strengthened by strategic partnerships and a global distribution network, enabling it to serve multinational clients while expanding into emerging markets.

Revenue Profitability And Efficiency

Ranpak reported revenue of $368.9 million for FY 2024, reflecting its steady demand in sustainable packaging. However, the company posted a net loss of $21.5 million, with diluted EPS of -$0.26, indicating ongoing profitability challenges. Operating cash flow was positive at $41.4 million, suggesting operational efficiency despite capital expenditures being negligible, which may reflect deferred investments or cost-control measures.

Earnings Power And Capital Efficiency

The negative net income highlights Ranpak’s current earnings challenges, likely due to competitive pressures or higher operating costs. The absence of capital expenditures raises questions about reinvestment in growth initiatives, though the positive operating cash flow indicates underlying cash generation potential. The company’s ability to improve capital efficiency will depend on scaling its automation solutions and optimizing its cost structure.

Balance Sheet And Financial Health

Ranpak maintains a solid liquidity position with $76.1 million in cash and equivalents, providing a buffer against its $431.2 million total debt. The debt load is significant, but the company’s operating cash flow could support debt servicing. The balance sheet reflects a leveraged but manageable financial position, contingent on sustained cash generation and disciplined capital allocation.

Growth Trends And Dividend Policy

Ranpak’s growth is tied to the expansion of e-commerce and sustainability-driven packaging demand. The company does not pay dividends, reinvesting cash flows into operations and potential growth initiatives. Future trends will depend on its ability to capitalize on regulatory tailwinds and customer adoption of paper-based solutions, though profitability improvements remain critical.

Valuation And Market Expectations

The market likely prices Ranpak based on its growth potential in sustainable packaging rather than near-term profitability. The negative EPS and high debt may weigh on valuation, but long-term investors may focus on its niche leadership and scalability. Key catalysts include margin expansion and debt reduction, which could re-rate the stock.

Strategic Advantages And Outlook

Ranpak’s strategic advantages lie in its eco-friendly product portfolio and automation expertise, positioning it well for regulatory and consumer shifts toward sustainability. The outlook hinges on execution—improving profitability, managing debt, and capturing market share. Success will depend on operational efficiency and innovation, with potential upside from broader adoption of its solutions.

Sources

Company filings, CIK 0001712463

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