Ranpak Holdings Corp.

Ranpak Holdings Corp.

PACKยทNYSE

$7.12

-2.4%
Consumer CyclicalPackaging & Containers

Ranpak Holdings Corp., together with its subsidiaries, provide product protection solutions for e-commerce and industrial supply chains in North America, Europe, and Asia. The company offers protective packaging solutions, such as void-fill protective systems that convert paper to fill empty spaces in secondary packages and protect objects under the FillPak brand; cushioning protective systems, which convert paper into cushioning pads under the PadPak brand; and wrapping protective systems that create pads or paper mesh to wrap and protect fragile items, as well as to line boxes and provide separation when shipping various objects under the WrapPak, Geami, and ReadyRoll brands. The company's products also include line automation products, which help end users automate the void filling and box closure processes after product packing is complete. It sells its products to end users primarily through a distributor network, and directly to select end users. Ranpak Holdings Corp. was founded in 1972 and is headquartered in Concord Township, Ohio.

At a Glance

Live Snapshot
Market Cap$609.08M
EPS-0.4500
P/E Ratio-11.89
Earnings Date08/04/2026
Ranpak Holdings Corp.

Ranpak Holdings Corp. Fair Value Envelope

PACK ยท NYSE

Our analysis suggests that PACK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.12, this represents a potential HIDDEN relative to our calculated worth for Ranpak Holdings Corp..

Intrinsic Value
Current Price: $7.12

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$14.8M
+ Cash & Equivalents$63.0M
Firm Value$77.8M
- Debt$430.0M
Equity Value-$352.2M
/ Shares Outstanding84,375,870B
DCF Value-$4
OVERVALUED BY 159%

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
$11.6M
$5.8M
$2.9M
$1.4M
$721.9K
$360.9K
$180.5K
$90.2K
$45.1K
$22.6K
Maintenance CapEx
-$3.0M
-$1.5M
-$757.5K
-$378.8K
-$189.4K
-$94.7K
-$47.3K
-$23.7K
-$11.8K
-$5.9K
Owner Earnings
$8.5M
$4.3M
$2.1M
$1.1M
$532.5K
$266.3K
$133.1K
$66.6K
$33.3K
$16.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$7.9M
$3.7M
$1.7M
$782.8K
$362.4K
$167.8K
$77.7K
$36.0K
$16.6K
$7.7K
Terminal Value represents 0.9% of Enterprise Value