Graphic Packaging Holding

Rising Input Costs And Declining Demand Will Squeeze Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

04 May 25

Updated

07 May 25

AnalystLowTarget's Fair Value

US$22.60

10.0% undervalued

23 Jul

US$20.34

-31.9%

-1.0%

-31.9%

-1.0%

You can edit this narrative until May 12 6:01 AM. Then, changes will post as Updates.

Author's Valuation

US$22.6

10.0% undervalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 7.62%

AnalystLowTarget Fair Value

US$22.6

10.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.72%

Packaging revenue growth rate

0.20%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.10%

Calculation

US$591.70m

Earnings '28

14.48x

PE Ratio '28

US$8.57b

Market Cap '28

US$8.57b

Market Cap '28

306.75m

No. shares '28

US$27.94

Share Price '28

US$27.94 Share Price '28

Discounted to 2025 @ 7.41% p.a.

US$22.54

Fair Value '25

Rising Input Costs And Declining Demand Will Squeeze Margins

Shared on07 May 25Fair value Increased 7.62%

Shared on07 May 25
Fair value Increased 7.62%