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 2,606 - -
Change - -3.27% 89.06% -10.87% -40.27% -4.4% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,657 2,644 2,963
Change - -13.67% 114.26% -6.92% -37.3% -1.4% -0.48% 12.07%
P/E 3.96x 3.19x 10.7x 12.4x 20.8x 19.3x 14.6x 9.97x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.27x 1.18x -
PEG - 0.2x -0.2x -0.6x -0.3x 1.9x 0.5x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.39x 0.38x 0.37x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.4x 0.38x 0.43x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.16x 6.21x 5.87x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 12.9x 10.3x 8.95x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 17.2x 19.1x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5.82% 5.22% -
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% 1.19% 2.11% 5.25%
EPS 2 17.97 21.56 12.12 9.57 3.53 3.888 5.128 7.525
Distribution rate 30.2% 18.6% 71.8% 60.8% 24.4% 23% 30.8% 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 1,158 624.4 490 183.3 205.3 256.4 331.2
Net income 1 712.5 857.7 483.7 376.4 132.8 136.7 175.4 229.4
Net Debt 1 -304.3 -554 -504.3 -267.1 -31.81 50.4 37.61 356.7
Reference price 2 71.20 68.67 129.36 118.86 73.60 74.99 74.99 74.99
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.($)
20.16x1.45x13.88x1.64% 42.85B
22.36x2.82x13.8x1.96% 38.77B
11.22x0.89x5.79x3.54% 36.53B
27.34x5.49x18.6x2.53% 20.68B
23.1x1.96x14.22x0.64% 20.16B
15.2x2.09x10.46x1.87% 13.41B
17.42x2.9x11.95x1.42% 12.89B
-21.91x1.44x16.19x3.03% 12.5B
20.42x3.22x10.66x0.63% 9.57B
Average 15.03x 2.47x 12.84x 1.92% 23.04B
Weighted average by Cap. 16.98x 2.27x 12.59x 2.06%

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