Company Valuation: Boise Cascade Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,800 2,709 5,121 4,565 2,726 2,627 - -
Change - -3.27% 89.06% -10.87% -40.27% -3.64% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,700 2,677 2,949
Change - -13.67% 114.26% -6.92% -37.3% 0.2% -0.85% 10.15%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 20.2x 14.2x 9.45x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.22x 1.15x -
PEG - 0.2x -0.2x -0.6x -0.3x 11.14x 0.3x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.4x 0.38x 0.38x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.41x 0.39x 0.43x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.74x 6.27x 5.87x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 14.4x 10.2x 8.83x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 21.1x 21.1x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 4.74% 4.75% -
Dividend per Share 2 5.42 4.01 8.7 5.82 0.86 0.8867 1.567 3.94
Rate of return 7.61% 5.84% 6.73% 4.9% 1.17% 1.22% 2.16% 5.43%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.594 5.11 7.675
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 24.7% 30.7% 51.3%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,562 6,857 6,861
EBITDA 1 1,052 1,258 756.7 632.8 342.2 348.6 427 502.7
EBIT 1 971.8 1,158 624.4 490 183.3 188 262.3 333.8
Net income 1 712.5 857.7 483.7 376.4 132.8 127.1 175.2 235
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 72.66 49.72 321.4
Reference price 2 71.20 68.67 129.36 118.86 73.60 72.54 72.54 72.54
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 35,190 - -
Announcement Date 22/2/22 21/2/23 20/2/24 20/2/25 23/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.77x0.41x7.74x1.19% 2.63B
22.06x1.56x14.98x1.53% 46.23B
35.27x1.3x13.42x1.08% 6.99B
-575.6x0.22x7.56x - 448M
Average -124.38x 0.87x 10.93x 1.27% 14.07B
Weighted average by Cap. 18.88x 1.47x 14.39x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BCC Stock
  4. Valuation Boise Cascade Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!