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 2,487 - -
Change - -3.27% 89.06% -10.87% -40.27% -8.8% - -
Enterprise Value (EV) 1 2,496 2,155 4,617 4,298 2,695 2,559 2,536 2,808
Change - -13.67% 114.26% -6.92% -37.3% -5.02% -0.9% 10.71%
P/E Ratio 3.96x 3.19x 10.7x 12.4x 20.8x 19.7x 13.8x 9.21x
PBR 2.07x 1.32x 2.35x 2.11x 1.33x 1.19x 1.12x -
PEG - 0.2x -0.2x -0.6x -0.3x 10.87x 0.3x 0.2x
Capitalization / Revenue 0.35x 0.32x 0.75x 0.68x 0.43x 0.38x 0.36x 0.36x
EV / Revenue 0.31x 0.26x 0.68x 0.64x 0.42x 0.39x 0.37x 0.41x
EV / EBITDA 2.37x 1.71x 6.1x 6.79x 7.87x 7.34x 5.94x 5.59x
EV / EBIT 2.57x 1.86x 7.39x 8.77x 14.7x 13.6x 9.67x 8.41x
EV / FCF 6.91x 2.32x 9.78x 20.6x 212x 20x 20x -
FCF Yield 14.5% 43% 10.2% 4.86% 0.47% 5% 5.01% -
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% 1.25% 2.22% 5.58%
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 70.66 70.66 70.66
Nbr of stocks (in thousands) 39,331 39,448 39,590 38,405 37,043 35,190 - -
Announcement Date 2/22/22 A 2/21/23 A 2/20/24 A 2/20/25 A 2/23/26 A - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.66x0.39x7.34x1.25% 2.49B
21.1x1.5x14.4x1.6% 44.22B
33.59x1.25x12.89x1.14% 6.64B
-555.4x0.22x7.38x - 432M
Average -120.26x 0.84x 10.50x 1.33% 13.45B
Weighted average by Cap. 17.95x 1.41x 13.83x 1.53%

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