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 3,022 - -
Change - -3.27% 89.06% -10.87% -40.27% 10.83% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 3,186 3,279 3,378
Change - -13.67% 114.26% -6.92% -37.3% 18.23% 2.93% 3.03%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 21.4x 16.7x 11.5x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.46x 1.37x -
PEG - 0.2x -0.2x -0.6x -0.3x 1.4x 0.6x 0.3x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.46x 0.44x 0.43x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.48x 0.48x 0.49x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 8.58x 7.7x 6.69x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 15.5x 12.8x 10.2x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 20.6x 23.7x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 4.86% 4.21% -
Dividend per Share 2 5.42 4.01 8.7 5.82 0.86 0.8933 1.58 3.94
Rate of return 7.61% 5.84% 6.73% 4.9% 1.17% 1.03% 1.82% 4.55%
EPS 2 17.97 21.56 12.12 9.57 3.53 4.055 5.174 7.525
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 22% 30.5% 52.4%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,620 6,875 6,961
EBITDA 1 1,052 1,258 756.7 632.8 342.2 371.2 426.1 505
EBIT 1 971.8 1,158 624.4 490 183.3 205.3 256.7 331.2
Net income 1 712.5 857.7 483.7 376.4 132.8 142.5 175.9 229.4
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 164.2 257.4 356.7
Reference price 2 71.20 68.67 129.36 118.86 73.60 86.60 86.60 86.60
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 34,891 - -
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.($)
23.76x1.66x15.97x1.43% 49.78B
37.83x1.37x14.12x1.01% 7.52B
21.36x0.48x8.58x1.03% 3.02B
95.62x0.3x8.81x - 706M
Average 44.64x 0.95x 11.87x 1.15% 15.26B
Weighted average by Cap. 26.20x 1.55x 15.29x 1.35%

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. BC0 Stock
  5. Valuation Boise Cascade Company