С вашего разрешения мы используем ограниченную аналитику с защитой конфиденциальности, чтобы понять, какие исследовательские сценарии работают. Мы не используем рекламные трекеры или запись сеансов. Этот выбор можно изменить в настройках. Прочитайте Политику конфиденциальности.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
IP — frequently asked questions
Is International Paper Company overvalued?
In our latest published analysis dated 2026-10-11, IP looks meaningfully undervalued. The price recorded at analysis is 32,1 USD versus our fair value of 41,8 USD; the high endpoint is presented separately as potential value of 50,6 USD. That implies roughly 30.1% upside to fair value at that date.
Our latest published report, analyzed 2026-10-11, gives IP a fair value of 41,8 USD and a potential value of 50,6 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for International Paper Company's archetype; it is a dated research output, not a live price.
Should I buy IP now?
Our latest published rating for IP, analyzed 2026-10-11, is Buy. International Paper Company looks meaningfully undervalued at the analysis-date price of 32,1 USD versus fair value of 41,8 USD; potential value is 50,6 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for IP?
The dedicated bear-case section in our report analyzed 2026-10-11 documents International Paper Company's material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is IP's rating?
Our latest published rating for IP, analyzed 2026-10-11, is Buy, with a published moat assessment of 6/10 (Narrow). It reflects our fair value of 41,8 USD, the potential value of 50,6 USD, and the price recorded at analysis (32,1 USD).
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.
§1 Краткое резюмеEN
Ответ за 30 секундBuy
Цена и стоимость
Цена
$32.12
Справедливая стоимость
$41.80
Потенциальная стоимость
$50.63
На дату
2026-10-09
Почему сценарий может сработать
Successful execution of the $350M-$400M North American mill cost reduction program and realization of European packaging synergies, driving EPS to $3.03 in FY2027 and unlocking Potential value of $50.63,.
Что изменит нашу оценку
Protracted European packaging demand stagnation combined with North American corrugated demand remaining 4% to 5% below target.
International Paper offers an attractive operational recovery opportunity, trading at a 23.16% discount to our Fair value of $41.80 with a Buy rating supported by $350M-$400M in structural mill cost savings and European packaging scale.
International Paper (NYSE: IP) is rated Buy with a Fair value of $41.80 and Potential value of $50.63,. At an analysis price of $32.12 as of 2026-10-09, the shares trade at a 23.16% discount to Fair value, representing an implied upside of 30.14%.4
The investment case centers on an operational turnaround following cyclical trough results in FY2025, where a GAAP net loss of -$3,516M masked underlying operating cash flow of $1,698M. CEO Andrew Silvernail has initiated mill footprint rationalization that delivers $350M to $400M in finalized carryover savings, driving from -12.60% in FY2025 to 4.50% in FY2026 and 6.80% in FY2027, lifting adjusted toward consensus $3.03.
Shares trade at a 23.16% discount to our Fair value of $41.80 and provide 30.14% upside, reflecting excessive cyclical pessimism regarding FY2025 non-cash impairment charges,.7
Structural Mill Cost Reductions of $350M-$400M
Management's footprint rationalization and converting plant investments lock in $350M to $400M in carryover savings rolling into next year, driving operating margins from -12.60% to 6.80% in FY2027.5
European Scale and Synergies
Integrating DS Smith packaging assets expands EMEA revenue to $8,451M and targets $900M-$1,000M in full-year segment EBITDA, unlocking significant commercial and operational synergies,.5,8
Рекомендация дома
Buy recommendation supported by 30.14% implied upside to Fair value of $41.80, underpinned by operational mill restructuring and European packaging integration.
Обзор компании
International Paper Company is a leading global producer of fiber-based packaging and pulp products. Headquartered in the United States, the company primarily manufactures corrugated packaging containers, containerboard, and bleached paperboard used across food and beverage, consumer goods, e-commerce, agriculture, and industrial manufacturing sectors.
The business operates through two primary geographic segments: North American Packaging Solutions ($14,439M US revenue in FY2025) and European Packaging Solutions ($8,451M EMEA revenue in FY2025), serving an extensive customer base through an integrated system of pulp and paper mills and local converting plants.
§2 Медвежий сценарийEN
Under a severe stress test reflecting protracted containerboard overcapacity, input cost inflation, and execution delays in the $350M-$400M cost transformation program, operating margins remain depressed near 4.50%. With total debt at $10,803M and an 11.79% WACC, fixed financing charges constrain free cash flow. This downside case anchors the lower valuation boundary of $29.04, representing a 9.59% decline from the analysis price of $32.12. However, underlying operating cash flow of $1,698M in FY2025 provides critical liquidity support to absorb operational shocks without insolvency risk.
Refinancing friction on elevated debt load constraining capital flexibility.
A downside scenario could emerge if European integration encounters friction and persistent demand softness prevents the pass-through of cost increases, keeping margins depressed and slowing balance sheet debt paydown.
Как может разрушиться эта теза
Severe containerboard price erosion and failure to pass through rising input costs compress operating margins to cyclical trough levels.
FY2025 operating income fell to -$2,820M with an EBIT margin of -12.60%. Corrugated demand is 4% to 5% softer than targeted and pricing dynamics are volatile. A 3 percentage point margin deficit eliminates turnaround profit.4,5
FV impact
0%
Operating margin 3 points lower throughout
Сигналы раннего предупреждения для мониторинга
Пять событий, которые ослабят наш инвестиционный тезис.
Operating margin fails to achieve the 4.50% threshold in FY2026, indicating persistent cost inflation and failure to realize the $350M-$400M cost savings,.
Текущее значение:-12.60% (FY2025)
Предупреждение, еслиBelow 4.50% in FY2026
02
§3 Конкурентный ровEN
Narrow
International Paper maintains a narrow competitive moat derived from its integrated network of low-cost pulp and containerboard mills and dense converting box plants across North America and Europe, generating $23,634M in consolidated FY2025 revenue. Mill integration allows the company to capture scale efficiencies in fiber sourcing, energy recovery, and logistics, positioning it among the lowest-cost domestic containerboard producers.
Post-COVID capital equipment inflation has caused greenfield mill replacement costs to skyrocket, creating a formidable capital barrier that discourages new entrants and deters speculative domestic capacity additions. Incumbent players benefit from established infrastructure and local customer converting networks that cannot be replicated at historical cost levels.
The moat rating is capped at narrow because containerboard and corrugated packaging remain commoditized, cyclical products subject to market pricing dynamics and customer volume sensitivity. While operational restructuring defends cost advantages, long-term pricing power remains constrained by packaging peers such as AMCR and PKG,.
Экономическая прибыль
While FY2025 reported results were depressed by non-cash impairments, normalized operating performance is projected to recover ROIC toward cost of capital (Ke 9.09%) as margins expand toward 8.20% by FY2030.2
6/ 10
Narrow
Sources of advantage
01Cost Advantage — Integrated mill networks and ongoing optimization at Riverdale, Mansfield, and NORPAC generate structural cost efficiencies and $350M-$400M in carryover savings,.Moderate
02Efficient Scale — Regional converting density and massive capital requirements for greenfield containerboard mills create substantial replacement cost barriers, while EMEA integration adds $8,451M in regional scale.Moderate
Известные угрозы для рва
Угроза
Серьёзность
Временная шкала
Митигация
Containerboard capacity expansion from alternative materials and imports
medium
12-24 months
Focusing on low-cost mill operations, integrated converting system efficiencies, and customer responsiveness.5
European macroeconomic stagnation slowing packaging demand
The highlighted cell is Fair value when every assumption sits at its base level ($41.80). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $595.9M after modeled reinvestment of $320.9M, with terminal value at 68.7% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Disciplined industry capital allocation prevents destructive capacity additions.
The base case models steady execution of the operational transformation, where realized packaging price improvements and mill footprint optimizations support normalized profitability. At a target of $41.80 and an assigned probability of 55.0%, this path offers an expected return of 30.1% relative to $32.12.
Accelerated realization of structural mill cost reductions across converted plants.
Robust European demand recovery and synergy capture above management guidance.
§7 Дерево решений по отчётностиEN
Превышение
Upgrade the rating; Consider expanding position sizing toward maximum portfolio allocation bands while verifying that margin expansion is driven by operational execution rather than transitory raw material swings.
Maintain Buy; Maintain standard allocation targeting Fair value of $41.80 while tracking quarterly margin progression.
Триггер: Results meeting management guidance ranges with confirmed progress on carryover cost reduction and European integration.
In-line execution keeps the recovery on track toward Fair value of $41.80, providing an upside of 30.1% from the analysis price of $32.12.
Ниже плана
Downgrade the rating; Pause incremental additions, re-evaluate balance sheet debt absorption, and review turnaround execution milestones.
Триггер: Operating margins falling below turnaround thresholds or severe containerboard price erosion eroding cash generation.
Turnaround execution failure dampens earnings recovery and increases vulnerability to balance sheet leverage.
Качество прибыли
Earnings quality reflects a sharp divergence between GAAP reported losses driven by non-cash impairments and resilient underlying cash flow from operations. Working capital discipline and operating cash conversion provide healthy coverage for essential maintenance capex, although free cash flow remains temporarily compressed by ongoing capital investments. Sizable depreciation charges reflect extensive physical mill infrastructure, ensuring that operational cash earnings remain substantial even during cyclical earnings troughs.
Динамика прогнозов
Consensus estimate momentum has stabilized following recent quarterly updates, with full-year revenue and earnings projections remaining steady as analysts track early progress on structural mill network optimization.
Метрики для отслеживания перед отчётом
01
Метрика:
North American Mill Network Cost Reductions
ТекущееManagement has executed mill footprint rationalization and reports carryover savings entering upcoming periods.
Почему это важно
Structural cost reductions lower unit production costs across converted packaging mills, directly driving operating margin recovery and expanding operating cash flow.
In FY2025, operating cash flow stood at $1,698M, fully funding capital expenditures of $1,857M with free cash flow of -$159M. As operating earnings normalize, free cash flow is projected to expand to $596M in FY2026 and $1,015M in FY2027, providing ample liquidity for debt service and balance sheet deleveraging.6,7
Распределение капитала
Capital allocation is strictly prioritized toward debt reduction and essential maintenance capex. With total debt at $10,803M, discretionary share repurchases remain secondary while free cash flow is channeled into paying down elevated borrowing to de-risk the balance sheet.
ROIC is rebounding from cyclical trough levels following FY2025 non-cash impairments, driven by the realization of $350M-$400M in structural mill cost savings and margin normalization from 4.50% in FY2026 to 8.20% by FY2030.
While FY2025 ROIC was negative against an 11.79% WACC, normalized earnings power is projected to generate economic profits above the 9.09% cost of equity as EPS advances toward consensus $3.03 in FY2027.
Operating cash flow generated $1,698M in FY2025 despite reported GAAP net loss of -$3,516M.
Impairments were non-cash accounting adjustments; baseline cash conversion remains capable of funding operations and supporting capital reinvestment.
Последняя выручка23,6 млрд $CAGR выручки +2,2 %
Операционная маржа-11,9 %Фискальных периодов: 10
Последний свободный денежный поток-159 млн $FY2025
Чистый долг9,7 млрд $FY2025
Структура отчёта о прибылях и убыткахКак масштаб бизнеса преобразуется в отчетную прибыль.30 июн. 2026 г.
Выручка6 млрд $Себестоимость выручки−4,3 млрд $Валовая прибыль1,7 млрд $Операционные расходы−1,6 млрд $Операционная прибыль45 млн $Внереализационные статьи и налоги−57 млн $Чистая прибыль-12 млн $
Данные финансовой истории
Выручка
6 004 000 000 $
Себестоимость выручки
4 344 000 000 $
Валовая прибыль
1 660 000 000 $
Операционные расходы
1 615 000 000 $
Операционная прибыль
45 000 000 $
Внереализационные статьи и налоги
-57 000 000 $
Чистая прибыль
-12 000 000 $
Обзор балансаКак представлены и профинансированы заявленные активы за выбранный период.
StockMarketAgent.AI
Структура активовИсточники финансирования
Активы, всего38 млрд $Денежные средства1,1 млрд $Оборотные активы10,1 млрд $Обязательства, всего23,1 млрд $Краткосрочные обязательства7,9 млрд $Акционерный капитал14,8 млрд $
Данные структуры баланса
Активы, всего
37 964 000 000 $
Денежные средства
1 145 000 000 $
Оборотные активы
10 106 000 000 $
Обязательства, всего
23 137 000 000 $
Краткосрочные обязательства
7 899 000 000 $
Акционерный капитал
14 827 000 000 $
Мост денежных потоковКак операционный денежный поток превратился в свободный денежный поток в FY2024.
StockMarketAgent.AI
Сверка операционного денежного потока
Чистая прибыль557 млн $Амортизация+851 млн $Компенсация акциями+82 млн $Прочие операционные корректировки+188 млн $Операционный денежный поток1,7 млрд $
Сверка денежных средств на начало и конец
Денежные средства на начало1,1 млрд $Операционный денежный поток+1,7 млрд $Инвестиционный денежный поток−808 млн $Финансовый денежный поток−775 млн $Влияние обменного курса−38 млн $Денежные средства на конец1,2 млрд $
1,7 млрд $ − 921 млн $Свободный денежный поток 757 млн $
Данные моста денежных потоков
Чистая прибыль
557 000 000 $
Операционный приток
1 678 000 000 $
Амортизация
851 000 000 $
Компенсация акциями
82 000 000 $
Прочие операционные корректировки
188 000 000 $
Операционный денежный поток
1 678 000 000 $
Доступные денежные средства
2 791 000 000 $
Денежные средства на начало
1 113 000 000 $
Инвестиционный отток
808 000 000 $
Финансовый отток
775 000 000 $
Выкуп акций
23 000 000 $
Выплаченные дивиденды
643 000 000 $
Чистое погашение долга
39 000 000 $
Прочая финансовая деятельность
70 000 000 $
Влияние обменного курса
38 000 000 $
Денежные средства на конец
1 170 000 000 $
Инвестиционный денежный поток
-808 000 000 $
Финансовый денежный поток
-775 000 000 $
Выручка по направлениям бизнесаДоля общей выручки за 2026-06-30.
6 млрдОбщая выручка
Выручка по направлениям бизнесаДоля
Cost of4,3 млрд72,4 %
Прочее1,7 млрд27,6 %
Данные о структуре выручки: Выручка по направлениям бизнеса
Выручка по направлениям бизнеса
Выручка
Доля
г/г
Cost of
4,3 млрд
72,4 %
—
Other
1,7 млрд
27,6 %
—
Выручка по регионамДоля общей выручки за 2025-12-31.
23,6 млрд $Общая выручка
Выручка по регионамДоля
United States14,4 млрд $61,1 %+5,5 % г/г
EMEA8,5 млрд $35,8 %+523,7 % г/г
Americas Other Than US713 млн $3 %−2,3 % г/г
Asia Pacific31 млн $0,1 %−51,6 % г/г
Источник: SEC EDGAR · Подано 2026-02-27 · SEC EDGAR
Данные о структуре выручки: Выручка по регионам
Выручка по регионам
Выручка
Доля
г/г
United States
14,4 млрд $
61,1 %
5,5 %
EMEA
8,5 млрд $
35,8 %
523,7 %
Americas Other Than US
713 млн $
3 %
-2,3 %
Asia Pacific
31 млн $
0,1 %
-51,6 %
Выручка и прибыльКак масштаб бизнеса преобразуется в отчетную прибыль.
Денежные средства и долгДоступная ликвидность относительно общей задолженности.
Генерация денежных средствОперационный денежный поток в сравнении со свободным денежным потоком.
РентабельностьДинамика валовой, операционной и чистой маржи.
Финансовые данные на конкретную дату, использованные в анализе от 2026-10-11.
International Paper Company (IP) trades at 11.7x forward earnings against a peer median of 14.0x. Its EV/EBITDA of 6.6x compares with a peer median of 10.8x. The comparison uses 4 peers: Ball Corporation, Packaging Corporation of America, Avery Dennison Corporation and Amcor plc, as of 2026-10-11.
§10 Отрасль и циклEN
Фаза цикла
Trough
Post-COVID replacement costs have surged, deterring new mill construction, while FY2025 industry earnings were depressed and IP experienced a GAAP net loss of -$3,516M.5,7
Бычий цикл
Strong economic growth driving robust e-commerce and industrial packaging shipments, enabling full realization of containerboard price increases and operating margin expansion.
Медвежий цикл
Macroeconomic slowdown, consumer goods destocking, and fiber or energy input cost inflation compressing packaging margins to cyclical trough levels.
Долгосрочные тренды
Тренд
Влияние
Примечание
E-commerce and Sustainable Packaging Adoption
positive
Long-term transition from single-use plastics to recyclable fiber-based corrugated packaging expands demand across retail and shipping channels.
Greenfield Mill Capital Cost Escalation
positive
Substantial inflation in equipment and facility replacement costs discourages speculative greenfield capacity additions.
European Industrial and Consumer Demand Softness
negative
Subdued macroeconomic activity across Europe tempers box volume growth and requires stricter cost control.
Позиционирование
International Paper holds leading market shares in North America ($14,439M US revenue) and Europe ($8,451M EMEA revenue), with scale and low-cost mills positioning it well for cyclical recovery.8
§11 Управление позициейEN
Размер позиции
3-5%
A 3-5% position size balances attractive 30.14% upside to Fair value of $41.80 against balance sheet leverage ($10,803M total debt) and operational turnaround execution risks.4
Риск
Manage overall portfolio risk by strictly limiting industrial packaging cyclical exposure, monitoring credit spreads on paper and forest product debt, and tracking containerboard price indexes monthly.
Транши входа
Уровень
Действие
Почему
$30.00 to $32.50
Establish initial position
Current valuation at $32.12 provides an attractive 23.16% discount to Fair value of $41.80.
$28.00 to $30.00
Add to position
Транши выхода
Уровень
Действие
$41.80
Trim position by one-third upon reaching Fair value.
$48.00 to $50.63
Close remaining position as valuation approaches Potential value of $50.63.
Trading at an analysis price of $32.12, IP offers a 23.16% discount to Fair value of $41.80, backed by resilient operating cash flow of $1,698M and valuable replacement cost mill assets.4,5,7
Turnaround Specialist
Buy
Management is systematically rationalizing the high-cost mill network, delivering $350M-$400M in carryover savings and expanding EMEA scale toward $1B in segment EBITDA.5
International Paper is executing an operational turnaround centered on structural mill cost reductions, low-cost asset optimization, and integration of European packaging scale. While FY2025 GAAP earnings were impacted by non-cash impairments, underlying operating cash flow of $1.70B and realized box price increases provide a clear path to EPS normalization.
At an analysis price of $32.12, the stock trades at an attractive 23.16% discount to our Fair value of $41.80, representing 30.14% upside. Supported by $350M-$400M in annualized North American cost reductions and $900M-$1B in guided EMEA EBITDA, IP offers compelling risk-adjusted appreciation as normalized earnings power recovers toward $3.03 EPS in FY2027.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
EMEA macroeconomic stagnation and integration frictions trigger revenue contraction across European packaging assets.
EMEA represents $8,451M or 35.8% of consolidated sales. Management targets full-year EMEA EBITDA of $900M-$1B, requiring a steep step-up to $510M-$610M in 2H2026. Subdued consumer demand threatens volume growth.5,8
FV impact
-2.2%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
Prolonged high interest rate environment and debt refinancing spread blow-out escalate financing costs on elevated balance sheet debt.
Total debt stands at $10,803M with pre-tax cost of debt at 19.76%, yielding an 11.786% WACC. A 200 bps discount rate spike models debt refinancing strain and credit rating downgrade pressures.2,4
FV impact
-17.2%
Cost of capital 2 points higher
Trigger
Within 24 months
Cyclical derating and structural loss of pricing power compress exit valuation multiple toward packaging peer trough levels.
The base valuation assumes a terminal P/E of 12.5x against BALL at 12.93x and current forward P/E of 11.74x. Peer AMCR trades at 9.64x forward P/E. If turnaround execution lags, the terminal multiple derates by 20%.4
Failure to achieve the guided $510M-$610M second-half step-up would indicate European integration friction and miss the $900M-$1B full-year EBITDA target,.
Текущее значение:Guided $510M-$610M
Предупреждение, еслиBelow $510M in 2H2026
04
Cost of Capital and Debt Refinancing Spread
Escalating debt refinancing yields and spread blowout on $10,803M total debt elevate debt service obligations and constrain turnaround cash flow,.
Текущее значение:19.76% pre-tax / $10,803M total debt
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
How this lens was calculated
Inputs used in this report
Industry-wide supply tightness driving premium pricing and rapid deleveraging.
The bull case envisions accelerated synergy capture and robust pricing power, propelling intrinsic valuation toward Potential value of $50.63. With a target of $50.63 and an estimated probability of 20.0%, the scenario yields an implied upside of 57.6% against $32.12.
ТекущееEuropean integration is under way with management projecting step-up in profitability across second-half operations.
Почему это важно
European packaging represents over one-third of consolidated revenue; achieving target cash generation validates the acquisition and prevents regional drag.
03
Метрика:
Containerboard Pricing Realization and Demand
ТекущееBox price realizations are progressing while overall demand remains slightly below historical trend.
Почему это важно
Realized box pricing flows directly through to gross margins, offsetting fiber and distribution cost inflation without requiring volume acceleration.
04
Метрика:
Balance Sheet Deleveraging and Free Cash Flow Generation
ТекущееOperating cash generation remains positive while free cash flow reflects recent capital investments.
Почему это важно
Substantial debt obligations require disciplined free cash flow generation to pay down principal and reduce sensitivity to elevated refinancing yields.
05
Метрика:
Mill Uptime and Unplanned Outage Recovery
ТекущееKey facility disruptions are resolved with operational restarts completed and insurance recoveries pending.
Почему это важно
Operational stability avoids costly third-party board purchases and protects shipment commitments across primary packaging accounts.