Company Valuation: POTLATCHD

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,345 4,159 3,553 3,897 3,091 3,231
Change - 24.33% -14.56% 9.66% -20.67% 4.5%
Enterprise Value (EV) 3,850 4,621 4,242 4,700 3,975 3,231
Change - 20.02% -8.2% 10.8% -15.44% -18.72%
P/E Ratio 20.3x 9.62x 9.6x 63.8x 140x -
PBR 2.56x 2.66x 1.41x 1.8x 1.52x -
PEG - 0x -0.4x -0.8x -2.2x -
Capitalization / Revenue 3,213,463x 3,109,561x 2,670,135x 3,805,163x 2,910,759x -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF 0x 0x 0x 0x 0x 22.4x
FCF Yield 8.86% 10.8% 11.7% 1.01% 3.23% 4.46%
Dividend per Share 2 1.61 1.67 1.77 1.8 1.8 -
Rate of return 3.22% 2.77% 4.02% 3.67% 4.59% -
EPS 2 2.47 6.26 4.58 0.77 0.28 -
Distribution rate 65.2% 26.7% 38.6% 234% 643% -
Net sales 1,041 1,337 1,331 1,024 1,062 -
EBITDA 382.2 652.9 574.2 200.2 232.1 -
EBIT 280.6 551.5 449.1 85.75 33.19 -
Net income 166.8 423.9 333.9 62.1 21.88 -
Net Debt 505 462.1 688.9 803.6 883.1 -
Reference price 2 50.02 60.22 43.99 49.10 39.25 41.73
Nbr of stocks (in thousands) 66,873 69,061 80,777 79,364 78,763 77,417
Announcement Date 01/02/21 31/01/22 30/01/23 29/01/24 27/01/25 -
1USD in Million2
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.23B
57.49x3.31x20.41x3.39% 17.92B
56.21x5.35x16.38x4.82% 6.59B
Average 56.85x 4.33x 18.39x 4.1% 9.25B
Weighted average by Cap. 57.14x 3.86x 19.33x 3.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!