Discounted Cash Flow
International Paper Co. /New/
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $22.6b | $1.1b | $1.3b | 4.6% | $2.09 |
| 2017 | $25.3b (11.5%) | $2.5b (137.2%) | $2.0b (55.5%) | 9.9% (112.6%) | $4.84 (131.2%) |
| 2018 | $27.1b (7.2%) | $2.3b (-6.2%) | $3.7b (83.6%) | 8.6% (-12.5%) | $3.85 (-20.4%) |
| 2019 | $21.3b (-21.4%) | $1.4b (-39.1%) | $4.2b (11.9%) | 6.7% (-22.5%) | $2.94 (-23.8%) |
| 2020 | $20.4b (-4.1%) | $559.9m (-60.7%) | $3.6b (-15.2%) | 2.7% (-59.0%) | $1.16 (-60.3%) |
| 2021 | $22.5b (10.2%) | $2.0b (263.5%) | $2.4b (-33.7%) | 9.0% (229.7%) | $2.88 (147.3%) |
| 2022 | $24.6b (9.3%) | $1.7b (-14.2%) | $1.4b (-38.8%) | 7.1% (-21.4%) | $4.79 (66.3%) |
| 2023 | $22.0b (-10.6%) | $334.5m (-80.9%) | $803.8m (-44.3%) | 1.5% (-78.6%) | $0.87 (-81.8%) |
| 2024 | $21.6b (-1.6%) | $647.0m (93.4%) | $879.3m (9.4%) | 3.0% (96.5%) | $1.60 (83.9%) |
| 2025 | $27.5b (26.9%) | $-4.1b (-731.2%) | $-184.7m (-121.0%) | -14.9% (-597.3%) | $-5.61 (-450.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Net debt deduction: —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.