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 2,632 - -
Change - -3.27% 89.06% -10.87% -40.27% -3.45% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,681 2,659 2,967
Change - -13.67% 114.26% -6.92% -37.3% -0.52% -0.79% 11.55%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 19.6x 15.2x 10.4x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.28x 1.19x -
PEG - 0.2x -0.2x -0.6x -0.3x 2.14x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.4x 0.38x 0.37x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.4x 0.39x 0.41x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.23x 6.31x 5.9x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 13.1x 10.6x 9x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 16.8x 18.9x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5.94% 5.29% -
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% 1.18% 2.09% 5.22%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.853 4.977 7.267
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 23.2% 31.7% 54.2%
Net sales 1 7,926 8,387 6,838 6,724 6,405 6,627 6,876 7,163
EBITDA 1 1,052 1,258 756.7 632.8 342.2 370.7 421.6 503.1
EBIT 1 971.8 1,158 624.4 490 183.3 204.2 250.8 329.5
Net income 1 712.5 857.7 483.7 376.4 132.8 135.5 170 232.5
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 48.32 27.13 334.3
Reference price 2 71.20 68.67 129.36 118.86 73.60 75.44 75.44 75.44
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 34,891 - -
Announcement Date 22/02/22 21/02/23 20/02/24 20/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.17x0.42x7.45x1.15% 2.71B
20.44x1.5x14.36x1.6% 43.89B
23.52x2.95x14.44x1.86% 41.34B
11.42x0.91x5.91x3.51% 36.66B
29x5.81x19.7x2.38% 22.13B
20.75x1.78x12.91x0.7% 17.97B
17.02x2.3x11.47x1.68% 14.93B
18.58x3.05x12.59x1.34% 13.67B
-16.55x1.36x15.98x3.47% 10.9B
20.99x3.3x10.9x0.61% 9.83B
Average 16.53x 2.34x 12.57x 1.83% 21.4B
Weighted average by Cap. 18.18x 2.36x 12.88x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Boise Cascade Company

Historical PBR trend

Valuation ratios - PBR - Boise Cascade Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Boise Cascade Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Boise Cascade Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - Boise Cascade Company
  1. Stock Market
  2. Stocks
  3. BCC Stock
  4. Valuation Boise Cascade Company