IP · International Paper Company
$38.762026-07-21Sector: Consumer Cyclical; Industry: Packaging & Containers; Sub-Industry: Paper & Plastic Packaging Products & Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-127.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-11 · $26) Analysts Range ($39 · $60) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $18.9B | — | 6.3% | 17.0% | $986MM | $590MM | $1.6B | 8.3% | — | 7.7% | $12.8B | $0.57 | — |
| 2024.Q4 | $18.9B | 0.0% | 6.3% | 0.0% | $4.7B | $177MM | $4.8B | 17.8% | — | 36.8% | $12.6B | $0.57 | — |
| 2025.Q1 | $18.6B | -1.6% | 2.6% | 45.0% | $262MM | $155MM | $417MM | 9.8% | — | 1.3% | $26.6B | $1.05 | — |
| 2025.Q4 | $18.6B | 0.0% | 2.6% | 15.9% | $400MM | $605MM | $1.0B | 11.1% | — | 1.6% | $24.0B | $1.05 | — |
| 2026.Q1 | $25.0B | 34.1% | -10.5% | 15.5% | −$2.2B | $1.6B | −$637MM | 10.9% | — | -9.5% | $22.7B | $-6.30 | — |
| italics below = DCF projection · 10yr Rev CAGR: 3.2% |
| 2027.Q1 | $25.0B | +0.0% | 2.4% | 15.9% | $495MM | −$2.5B | −$2.0B | 10.7% | −$1.8B | 2.1% | $25.2B | $0.93 | 41.7 |
| 2028.Q1 | $25.7B | +3.1% | 3.8% | 16.4% | $823MM | −$2.1B | −$1.3B | 10.5% | −$1.0B | 3.1% | $27.3B | $1.55 | 25.0 |
| 2029.Q1 | $26.6B | +3.2% | 4.6% | 16.9% | $1.0B | −$1.1B | −$114MM | 10.3% | −$84MM | 3.6% | $28.4B | $1.89 | 20.5 |
| 2030.Q1 | $27.4B | +3.3% | 4.6% | 17.3% | $1.0B | −$2.5B | −$1.5B | 10.1% | −$981MM | 3.5% | $30.9B | $1.95 | 19.9 |
| 2031.Q1 | $28.4B | +3.5% | 4.6% | 17.8% | $1.1B | −$2.2B | −$1.1B | 9.8% | −$690MM | 3.3% | $33.1B | $2.00 | 19.4 |
|
| Term. Yr+ | $35.7B | 4.1% | 6.2% | 20.0% | $1.8B | −$845MM | $927MM | 8.6% | $8.1B | 8.6% | — | — | — |
Active scenario IV: $0 (-127.4% vs market)