Graphic Packaging Holding Company

Graphic Packaging Holding Company

GPKยทNYSE

$10.81

-0.092%
Consumer CyclicalPackaging & Containers

Graphic Packaging Holding Company, together with its subsidiaries, provides fiber-based packaging solutions to food, beverage, foodservice, and other consumer products companies. It operates through three segments: Paperboard Mills, Americas Paperboard Packaging, and Europe Paperboard Packaging. The company offers coated unbleached kraft (CUK), coated recycled paperboard (CRB), and solid bleached sulfate paperboard (SBS) to various paperboard packaging converters and brokers; and paperboard packaging products, such as folding cartons, cups, lids, and food containers primarily to consumer packaged goods, quick-service restaurants, and foodservice companies; and barrier packaging products that protect against moisture, hot and cold temperature, grease, oil, oxygen, sunlight, insects, and other potential product-damaging factors. It also offers various laminated, coated, and printed packaging structures that are produced from its CUK, CRB, and SBS, as well as other grades of paperboards that are purchased from third-party suppliers; designs and manufactures specialized packaging machines that package bottles and cans, and non-beverage consumer products; and installs its packaging machines at customer plants and provides support, service, and performance monitoring of the machines. The company markets its products primarily through sales offices and broker arrangements with third parties in the Americas, Europe, and the Asia Pacific. Graphic Packaging Holding Company was incorporated in 2007 and is headquartered in Atlanta, Georgia.

At a Glance

Live Snapshot
Market Cap$3.20B
EPS1.4900
P/E Ratio7.26
Earnings Date08/04/2026
Graphic Packaging Holding Company

Graphic Packaging Holding Company Fair Value Envelope

GPK ยท NYSE

Our analysis suggests that GPK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.81, this represents a potential HIDDEN relative to our calculated worth for Graphic Packaging Holding Company.

Intrinsic Value
Current Price: $10.81

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,893.1B
+ Cash & Equivalents$261.0M
Firm Value$1,893.4B
- Debt$5.6B
Equity Value$1,887.8B
/ Shares Outstanding295,123,112B
DCF Value$6.4K
UNDERVALUED BY 59073%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.5B
$2.7B
$4.8B
$8.5B
$15.1B
$26.9B
$47.8B
$84.9B
$150.8B
$267.9B
Maintenance CapEx
-$332.3M
-$590.4M
-$1.0B
-$1.9B
-$3.3B
-$5.9B
-$10.5B
-$18.6B
-$33.0B
-$58.7B
Owner Earnings
$1.2B
$2.1B
$3.7B
$6.6B
$11.8B
$21.0B
$37.3B
$66.3B
$117.8B
$209.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$1.8B
$3.0B
$4.9B
$8.0B
$13.2B
$21.8B
$35.8B
$58.9B
$96.9B
Terminal Value represents 87.0% of Enterprise Value