IP · International Paper Company
$34.792026-05-17Sector: Consumer Cyclical; Industry: Packaging & Containers; Sub-Industry: Paper & Plastic Packaging Products & Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-111.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-4 · $65) Analysts Range ($40 · $58) 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 |
|---|
| 2021.Q4 | $19.4B | — | 7.6% | 6.5% | $1.4B | $1.9B | $3.3B | 7.9% | — | 10.4% | $13.1B | $3.32 | — |
| 2022.Q4 | $21.2B | 9.3% | 8.3% | 0.0% | $2.1B | −$25MM | $2.1B | 9.3% | — | 15.8% | $13.3B | $2.85 | — |
| 2023.Q4 | $18.9B | -10.6% | 6.3% | 16.3% | $994MM | $299MM | $1.3B | 8.4% | — | 7.6% | $12.8B | $0.57 | — |
| 2024.Q4 | $18.6B | -1.6% | 2.6% | 0.0% | $1.9B | $177MM | $2.0B | 17.8% | — | 14.7% | $12.6B | $1.05 | — |
| 2025.Q4 | $24.9B | 33.7% | -11.3% | 15.9% | −$2.4B | $605MM | −$1.8B | 11.1% | — | -13.0% | $24.0B | $-6.66 | — |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $24.8B | +-0.4% | 2.4% | 16.3% | $490MM | $0MM | $490MM | 11.5% | $440MM | 2.0% | $24.0B | $0.93 | 37.4 |
| 2027.Q4 | $25.8B | +4.0% | 4.0% | 16.7% | $861MM | −$77MM | $784MM | 11.2% | $632MM | 3.6% | $24.1B | $1.63 | 21.3 |
| 2028.Q4 | $26.8B | +4.0% | 4.4% | 17.1% | $981MM | −$149MM | $832MM | 10.9% | $605MM | 4.1% | $24.2B | $1.86 | 18.7 |
| 2029.Q4 | $27.9B | +4.0% | 4.4% | 17.5% | $1.0B | −$1.7B | −$730MM | 10.6% | −$480MM | 4.0% | $26.0B | $1.92 | 18.1 |
| 2030.Q4 | $29.0B | +4.0% | 4.4% | 17.9% | $1.1B | −$1.6B | −$566MM | 10.3% | −$337MM | 3.9% | $27.6B | $1.99 | 17.5 |
|
| Term. Yr+ | $36.9B | 4.1% | 6.2% | 20.0% | $1.8B | −$872MM | $957MM | 8.6% | $8.1B | 8.6% | — | — | — |
Active scenario IV: $0 (-111.2% vs market)