International Paper Company (IP) DCF Valuation

International Paper Company (IP) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

International Paper Company (IP) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Looking to determine the intrinsic value of International Paper Company (IP)? Our (IP) DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment strategies.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 22,376.0 20,580.0 19,363.0 21,161.0 18,916.0 18,194.2 17,499.9 16,832.2 16,189.9 15,572.1
Revenue Growth, % 0 -8.03 -5.91 9.29 -10.61 -3.82 -3.82 -3.82 -3.82 -3.82
EBITDA 3,616.0 2,057.0 2,535.0 2,986.0 2,271.0 2,378.5 2,287.7 2,200.4 2,116.5 2,035.7
EBITDA, % 16.16 10 13.09 14.11 12.01 13.07 13.07 13.07 13.07 13.07
Depreciation 1,306.0 1,132.0 1,107.0 1,103.0 1,432.0 1,085.7 1,044.3 1,004.4 966.1 929.2
Depreciation, % 5.84 5.5 5.72 5.21 7.57 5.97 5.97 5.97 5.97 5.97
EBIT 2,310.0 925.0 1,428.0 1,883.0 839.0 1,292.8 1,243.4 1,196.0 1,150.4 1,106.5
EBIT, % 10.32 4.49 7.37 8.9 4.44 7.11 7.11 7.11 7.11 7.11
Total Cash 511.0 5,445.0 1,540.0 804.0 1,113.0 1,687.6 1,623.2 1,561.3 1,501.7 1,444.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,673.0 2,696.0 3,610.0 3,765.0 3,492.0
Account Receivables, % 16.41 13.1 18.64 17.79 18.46
Inventories 2,208.0 2,050.0 1,814.0 1,942.0 1,889.0 1,759.8 1,692.6 1,628.0 1,565.9 1,506.2
Inventories, % 9.87 9.96 9.37 9.18 9.99 9.67 9.67 9.67 9.67 9.67
Accounts Payable 2,423.0 2,035.0 2,606.0 2,708.0 2,442.0 2,179.0 2,095.9 2,015.9 1,939.0 1,865.0
Accounts Payable, % 10.83 9.89 13.46 12.8 12.91 11.98 11.98 11.98 11.98 11.98
Capital Expenditure -1,276.0 -751.0 -549.0 -931.0 -1,141.0 -823.1 -791.6 -761.4 -732.4 -704.4
Capital Expenditure, % -5.7 -3.65 -2.84 -4.4 -6.03 -4.52 -4.52 -4.52 -4.52 -4.52
Tax Rate, % 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61 24.61
EBITAT 1,396.9 685.9 1,159.3 1,874.3 632.5 1,010.3 971.7 934.6 899.0 864.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,031.1 1,813.9 1,610.3 1,865.3 983.5 1,559.6 1,325.6 1,275.0 1,226.3 1,179.5
WACC, % 7.98 8.21 8.33 8.64 8.23 8.27 8.27 8.27 8.27 8.27
PV UFCF
SUM PV UFCF 5,260.5
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 1,215
Terminal Value 23,035
Present Terminal Value 15,479
Enterprise Value 20,740
Net Debt 4,792
Equity Value 15,948
Diluted Shares Outstanding, MM 349
Equity Value Per Share 45.68

What You Will Receive

  • Flexible Forecast Inputs: Modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: International Paper Company's (IP) financial information pre-loaded to facilitate your analysis.
  • Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model tailored to suit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for International Paper Company (IP).
  • WACC Calculator: Comes with a pre-built Weighted Average Cost of Capital sheet that allows for customizable inputs.
  • Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to International Paper Company (IP).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-built Excel file containing International Paper Company’s (IP) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and instantly compare results.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose This Calculator for International Paper Company (IP)?

  • Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes International Paper’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and forecasted data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on (IP).

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios featuring International Paper Company (IP).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Offer clients precise valuation insights regarding International Paper Company (IP) stock.
  • Students and Educators: Utilize real-world data to enhance skills in financial modeling and teaching.
  • Industry Analysts: Gain insights into how companies like International Paper Company (IP) are valued in the marketplace.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled International Paper Company (IP) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for International Paper Company (IP).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.