IP International Paper
Intrinsic value$0.00
Price (at call)$33.99
Margin of safety
-100.0%
vs market (rating basis)
-79.2%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 3.8% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | -10.0% |
| Years to target margin | 5 |
| Sales-to-capital | 0.98 |
| Beta | 0.88 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.6% |
| Terminal WACC | 8.0% |
Valuation bridge
| PV of explicit FCFF | -23.07B |
| PV of terminal value | -17.05B |
| Equity value | 0 |
| ÷ shares → per share | $0.00 |
News
bullish +0.20 · 8 articles
- Chewy downgraded, Shopify initiated: Wall Street's top analyst calls
- 3 paper packaging CEOs talk market volatility, pricing
- Here Are Friday’s Top Wall Street Analyst Research Calls: Atmos Energy, Celanese, Check Point Software, Chewy, Dell Technologies, Fortinet, Global Payments, HP, Shopify, and More
- Judge denies motion to dismiss containerboard price-fixing lawsuit
- Timber Was Gold in the South—Until a Market Collapse Crushed the Forest Economy
- Used box businesses eye opportunity amid rising containerboard prices
- International Paper (IP) Could Be 8% Undervalued On Its Margin Recovery Narrative
- International Paper (IP) Stock Still Looks Like A Bargain On Price Hike Scrutiny
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 25.11B | 3.8% | -10.7% | -2.13B | 925.40M | -3.05B | -2.84B |
| 2 | 26.05B | 3.7% | -10.5% | -2.17B | 952.94M | -3.12B | -2.70B |
| 3 | 27.01B | 3.7% | -10.4% | -2.21B | 980.97M | -3.19B | -2.56B |
| 4 | 28.00B | 3.7% | -10.2% | -2.25B | 1.01B | -3.26B | -2.43B |
| 5 | 29.02B | 3.6% | -10.0% | -2.29B | 1.04B | -3.33B | -2.31B |
| 6 | 30.07B | 3.6% | -10.0% | -2.38B | 1.07B | -3.44B | -2.22B |
| 7 | 31.15B | 3.6% | -10.0% | -2.46B | 1.10B | -3.56B | -2.13B |
| 8 | 32.25B | 3.6% | -10.0% | -2.55B | 1.13B | -3.68B | -2.04B |
| 9 | 33.39B | 3.5% | -10.0% | -2.64B | 1.16B | -3.80B | -1.96B |
| 10 | 34.56B | 3.5% | -10.0% | -2.73B | 1.19B | -3.92B | -1.88B |
⚠ intrinsic value floored at 0 — the drivers imply the equity claim is worth less than the debt ahead of it · Extreme gap to market price — large, heavily-covered stocks are rarely mispriced this much; the gap likely embeds disruption, decline, or balance-sheet risk the model underweights. Treat as a flag to investigate, not a verdict.