
Graphic Packaging Holding Co
NYSE:GPK

Intrinsic Value
The intrinsic value of one
GPK
stock under the Base Case scenario is
23.845
USD.
Compared to the current market price of 22.195 USD,
Graphic Packaging Holding Co
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Graphic Packaging Holding Co
Fundamental Analysis


Revenue & Expenses Breakdown
Graphic Packaging Holding Co
Balance Sheet Decomposition
Graphic Packaging Holding Co
Current Assets | 3B |
Cash & Short-Term Investments | 129m |
Receivables | 863m |
Other Current Assets | 2B |
Non-Current Assets | 8.5B |
PP&E | 5.4B |
Intangibles | 2.7B |
Other Non-Current Assets | 462m |
Free Cash Flow Analysis
Graphic Packaging Holding Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Graphic Packaging Holding Co
Revenue
|
8.7B
USD
|
Cost of Revenue
|
-6.8B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-819m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-454m
USD
|
Net Income
|
620m
USD
|
GPK Profitability Score
Profitability Due Diligence
Graphic Packaging Holding Co's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Graphic Packaging Holding Co's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
GPK Solvency Score
Solvency Due Diligence
Graphic Packaging Holding Co's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Graphic Packaging Holding Co's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GPK Price Targets Summary
Graphic Packaging Holding Co
According to Wall Street analysts, the average 1-year price target for
GPK
is 27.082 USD
with a low forecast of 21.21 USD and a high forecast of 34.545 USD.
Dividends
Current shareholder yield for GPK is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GPK
stock under the Base Case scenario is
23.845
USD.
Compared to the current market price of 22.195 USD,
Graphic Packaging Holding Co
is
Undervalued by 7%.