Loading...

Graphic Packaging Holding

DB:4W8
Snowflake Description

Good value with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
4W8
DB
$4B
Market Cap
  1. Home
  2. DE
  3. Materials
Company description

Graphic Packaging Holding Company, together with its subsidiaries, provides paper-based packaging solutions to food, beverage, foodservice, and other consumer products companies. The last earnings update was 25 days ago. More info.


Add to Portfolio Compare Print
4W8 Share Price and Events
7 Day Returns
-2.1%
DB:4W8
-0.8%
Europe Packaging
-0.2%
DE Market
1 Year Returns
-5.9%
DB:4W8
-15.1%
Europe Packaging
-10.4%
DE Market
4W8 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Graphic Packaging Holding (4W8) -2.1% 3.8% 6.2% -5.9% 0.6% 53.9%
Europe Packaging -0.8% -1.8% -1.4% -15.1% 10.6% 48.8%
DE Market -0.2% -2.1% 4.2% -10.4% 11.1% 10.6%
1 Year Return vs Industry and Market
  • 4W8 outperformed the Packaging industry which returned -15.1% over the past year.
  • 4W8 outperformed the Market in Germany which returned -10.4% over the past year.
Price Volatility
4W8
Industry
5yr Volatility vs Market

Value

 Is Graphic Packaging Holding undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Graphic Packaging Holding to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Graphic Packaging Holding.

DB:4W8 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 12 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.9%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:4W8
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Packaging Unlevered Beta Simply Wall St/ S&P Global 0.84
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.844 (1 + (1- 21%) (85.99%))
1.28
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.28
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.28 * 5.96%)
7.86%

Discounted Cash Flow Calculation for DB:4W8 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Graphic Packaging Holding is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:4W8 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 7.86%)
2019 521.53 Analyst x4 483.54
2020 521.68 Analyst x4 448.45
2021 542.00 Analyst x1 431.98
2022 556.88 Est @ 2.75% 411.52
2023 567.96 Est @ 1.99% 389.14
2024 576.26 Est @ 1.46% 366.07
2025 582.55 Est @ 1.09% 343.11
2026 587.40 Est @ 0.83% 320.76
2027 591.23 Est @ 0.65% 299.34
2028 594.33 Est @ 0.52% 278.99
Present value of next 10 years cash flows $3,772.89
DB:4W8 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $594.33 × (1 + 0.23%) ÷ (7.86% – 0.23%)
$7,809.30
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $7,809.30 ÷ (1 + 7.86%)10
$3,665.86
DB:4W8 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $3,772.89 + $3,665.86
$7,438.75
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $7,438.75 / 295.28
$25.19
DB:4W8 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:4W8 represents 0.89794x of NYSE:GPK
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.89794x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 25.19 x 0.89794
€22.62
Value per share (EUR) From above. €22.62
Current discount Discount to share price of €11.77
= -1 x (€11.77 - €22.62) / €22.62
48%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Graphic Packaging Holding is available for.
Intrinsic value
48%
Share price is €11.77 vs Future cash flow value of €22.62
Current Discount Checks
For Graphic Packaging Holding to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Graphic Packaging Holding's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Graphic Packaging Holding's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Graphic Packaging Holding's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Graphic Packaging Holding's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:4W8 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in USD $0.81
NYSE:GPK Share Price ** NYSE (2019-05-17) in USD $13.11
Europe Packaging Industry PE Ratio Median Figure of 33 Publicly-Listed Packaging Companies 18.04x
Germany Market PE Ratio Median Figure of 426 Publicly-Listed Companies 20.24x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Graphic Packaging Holding.

DB:4W8 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NYSE:GPK Share Price ÷ EPS (both in USD)

= 13.11 ÷ 0.81

16.12x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Graphic Packaging Holding is good value based on earnings compared to the Europe Packaging industry average.
  • Graphic Packaging Holding is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Graphic Packaging Holding's expected growth come at a high price?
Raw Data
DB:4W8 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 16.12x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 12 Analysts
6%per year
Europe Packaging Industry PEG Ratio Median Figure of 18 Publicly-Listed Packaging Companies 1.52x
Germany Market PEG Ratio Median Figure of 277 Publicly-Listed Companies 1.51x

*Line of best fit is calculated by linear regression .

DB:4W8 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 16.12x ÷ 6%

2.71x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Graphic Packaging Holding is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Graphic Packaging Holding's assets?
Raw Data
DB:4W8 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in USD $5.29
NYSE:GPK Share Price * NYSE (2019-05-17) in USD $13.11
Europe Packaging Industry PB Ratio Median Figure of 38 Publicly-Listed Packaging Companies 1.63x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.79x
DB:4W8 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NYSE:GPK Share Price ÷ Book Value per Share (both in USD)

= 13.11 ÷ 5.29

2.48x

* Primary Listing of Graphic Packaging Holding.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Graphic Packaging Holding is overvalued based on assets compared to the Europe Packaging industry average.
X
Value checks
We assess Graphic Packaging Holding's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Packaging industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Packaging industry average (and greater than 0)? (1 check)
  5. Graphic Packaging Holding has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Graphic Packaging Holding expected to perform in the next 1 to 3 years based on estimates from 12 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
6%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Graphic Packaging Holding expected to grow at an attractive rate?
  • Graphic Packaging Holding's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Graphic Packaging Holding's earnings growth is positive but not above the Germany market average.
  • Graphic Packaging Holding's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:4W8 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:4W8 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 12 Analysts 6%
DB:4W8 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 12 Analysts 1.7%
Europe Packaging Industry Earnings Growth Rate Market Cap Weighted Average 23.4%
Europe Packaging Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:4W8 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 12 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:4W8 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 6,403 262 4
2020-12-31 6,294 843 293 12
2019-12-31 6,203 843 258 12
DB:4W8 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-03-31 6,052 -356 249
2018-12-31 6,023 -374 221
2018-09-30 5,627 -374 348
2018-06-30 5,234 -389 301
2018-03-31 4,820 -291 293
2017-12-31 4,404 -193 300
2017-09-30 4,351 129 161
2017-06-30 4,317 291 172
2017-03-31 4,326 491 208
2016-12-31 4,298 74 228
2016-09-30 4,266 633 250
2016-06-30 4,232 659 253

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Graphic Packaging Holding's earnings are expected to grow by 6% yearly, however this is not considered high growth (20% yearly).
  • Graphic Packaging Holding's revenue is expected to grow by 1.7% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:4W8 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 12 Analyst Estimates (S&P Global) See Below

All data from Graphic Packaging Holding Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4W8 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 0.90 0.90 0.90 1.00
2020-12-31 0.97 1.15 0.89 5.00
2019-12-31 0.83 0.87 0.78 5.00
DB:4W8 Past Financials Data
Date (Data in USD Millions) EPS *
2019-03-31 0.81
2018-12-31 0.71
2018-09-30 1.12
2018-06-30 0.97
2018-03-31 0.94
2017-12-31 0.96
2017-09-30 0.52
2017-06-30 0.54
2017-03-31 0.65
2016-12-31 0.71
2016-09-30 0.77
2016-06-30 0.77

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Graphic Packaging Holding is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Graphic Packaging Holding's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Graphic Packaging Holding has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Graphic Packaging Holding performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Graphic Packaging Holding's growth in the last year to its industry (Packaging).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Graphic Packaging Holding's year on year earnings growth rate has been positive over the past 5 years.
  • Graphic Packaging Holding's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Graphic Packaging Holding's 1-year earnings growth is negative, it can't be compared to the Europe Packaging industry average.
Earnings and Revenue History
Graphic Packaging Holding's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Graphic Packaging Holding Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:4W8 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 6,051.50 249.10 457.10
2018-12-31 6,023.00 221.10 450.80
2018-09-30 5,626.60 347.50 416.50
2018-06-30 5,234.20 300.50 391.20
2018-03-31 4,819.60 293.10 361.30
2017-12-31 4,403.70 300.20 330.80
2017-09-30 4,351.00 161.20 350.90
2017-06-30 4,317.10 171.70 342.40
2017-03-31 4,325.60 207.50 354.60
2016-12-31 4,298.10 228.00 364.80
2016-09-30 4,265.80 250.30 350.60
2016-06-30 4,232.10 252.70 355.40
2016-03-31 4,186.00 232.50 351.40
2015-12-31 4,160.20 230.10 347.70
2015-09-30 4,136.40 214.40 344.30
2015-06-30 4,116.40 207.20 344.20
2015-03-31 4,176.00 109.60 350.00
2014-12-31 4,240.50 89.70 365.50
2014-09-30 4,314.30 94.20 373.30
2014-06-30 4,427.30 85.70 383.50
2014-03-31 4,450.30 146.90 386.00
2013-12-31 4,478.10 146.60 384.30
2013-09-30 4,456.50 123.50 381.40
2013-06-30 4,398.20 119.10 382.70
2013-03-31 4,370.40 140.30 381.00
2012-12-31 4,337.10 122.60 378.10
2012-09-30 4,335.50 365.30 373.90
2012-06-30 4,304.10 277.70 354.60

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Graphic Packaging Holding has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Graphic Packaging Holding used its assets less efficiently than the Europe Packaging industry average last year based on Return on Assets.
  • Graphic Packaging Holding's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Graphic Packaging Holding's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Packaging industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Graphic Packaging Holding has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Graphic Packaging Holding's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Graphic Packaging Holding's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Graphic Packaging Holding is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Graphic Packaging Holding's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Graphic Packaging Holding's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Graphic Packaging Holding Company Filings, last reported 1 month ago.

DB:4W8 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 2,291.20 3,328.90 62.30
2018-12-31 2,294.30 3,019.70 70.50
2018-09-30 2,553.90 2,932.60 39.70
2018-06-30 2,455.50 2,975.80 50.90
2018-03-31 2,442.90 3,099.10 52.50
2017-12-31 1,291.90 2,274.50 67.40
2017-09-30 1,133.70 2,274.80 17.20
2017-06-30 1,096.70 2,213.20 12.50
2017-03-31 1,080.80 2,252.80 37.40
2016-12-31 1,056.50 2,151.90 59.10
2016-09-30 1,108.00 2,255.00 45.70
2016-06-30 1,086.60 2,274.70 38.70
2016-03-31 1,099.70 2,301.00 75.60
2015-12-31 1,101.70 1,875.50 54.90
2015-09-30 1,104.30 1,994.20 81.50
2015-06-30 1,089.20 2,044.40 46.80
2015-03-31 1,014.10 2,105.90 43.40
2014-12-31 1,012.30 1,957.70 81.60
2014-09-30 1,098.30 2,079.20 55.20
2014-06-30 1,062.10 2,318.30 157.00
2014-03-31 1,103.90 2,211.20 34.70
2013-12-31 1,073.60 2,253.60 52.20
2013-09-30 1,107.80 2,236.50 92.00
2013-06-30 1,042.40 2,325.40 33.10
2013-03-31 1,010.50 2,378.00 38.80
2012-12-31 983.10 2,339.30 51.50
2012-09-30 1,300.20 1,983.80 36.50
2012-06-30 1,249.30 2,077.50 31.00
  • Graphic Packaging Holding's level of debt (145.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (200.5% vs 145.3% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Interest payments on debt are well covered by earnings (EBIT is 4x coverage).
X
Financial health checks
We assess Graphic Packaging Holding's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Graphic Packaging Holding has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Graphic Packaging Holding's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.29%
Current annual income from Graphic Packaging Holding dividends. Estimated to be 2.77% next year.
If you bought €2,000 of Graphic Packaging Holding shares you are expected to receive €46 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Graphic Packaging Holding's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.45%).
  • Graphic Packaging Holding's dividend is below the markets top 25% of dividend payers in Germany (3.8%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:4W8 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 12 Analyst Estimates (S&P Global) See Below
Europe Packaging Industry Average Dividend Yield Market Cap Weighted Average of 26 Stocks 3.2%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:4W8 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 0.41 3.00
2020-12-31 0.38 7.00
2019-12-31 0.33 7.00
DB:4W8 Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-02-21 0.300 2.325
2018-11-15 0.300 2.597
2018-07-26 0.300 2.264
2018-05-23 0.300 2.041
2018-02-22 0.300 1.991
2017-11-16 0.300 1.931
2017-07-28 0.300 2.157
2017-05-24 0.300 2.224
2017-03-13 0.300 2.254
2017-02-08 0.300 2.255
2017-02-07 0.300 2.321
2016-10-26 0.300 2.362
2016-10-25 0.300 2.407
2016-07-29 0.200 1.438
2016-05-25 0.200 1.536
2016-02-25 0.200 1.544
2015-11-19 0.200 1.627
2015-07-30 0.200 1.433
2015-05-20 0.200 1.407
2015-04-23 0.200 1.369
2015-02-05 0.200 1.354

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Graphic Packaging Holding has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Graphic Packaging Holding only paid a dividend in the past 4 years.
Current Payout to shareholders
What portion of Graphic Packaging Holding's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.7x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.6x coverage).
X
Income/ dividend checks
We assess Graphic Packaging Holding's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Graphic Packaging Holding afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Graphic Packaging Holding has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Graphic Packaging Holding's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Mike Doss
COMPENSATION $7,264,270
AGE 52
TENURE AS CEO 3.3 years
CEO Bio

Mr. Michael P. Doss, also known as Mike, has been the Chief Executive Officer and President of Graphic Packaging Holding Company since January 1, 2016 and May 20, 2015 respectively. Mr. Doss has been Chief Executive Officer and President at Graphic Packaging International, Inc. and since January 5, 2016 and served as its Chief Operating Officer until January 5, 2016. Mr. Doss served as Chief Operating Officer of Graphic Packaging Holding Company since January 1, 2014 until May 19, 2015. Prior to March 10, 2008, he served as Senior Vice President of Food and Consumer Products Packaging at Graphic Packaging Holding Company from September 2006 and served as its Executive Vice President of Commercial Operations from January 2012 to November 21, 2013. He served as Senior Vice President of Consumer Packaging Division at Graphic Packaging Holding Company. Mr. Doss serves as a Director at Graphic Packaging International, LLC. Mr. Doss served as Executive Vice President of Commercial Operations at Graphic Packaging International, Inc. from January 2012 to November 21, 2013. He served as Senior Vice President Food and Consumer Products Packaging at Graphic Packaging Corp. since August 17, 2006 and also served to its subsidiary, Graphic Packaging International, Inc. Mr. Doss served as a Vice President of Operations, Food and Consumer Products Packaging at Graphic Packaging Corp. During his sixteen-year career with Graphic Packaging Corp., he held positions of increasing management responsibility including Plant Manager at the Gordonsville, TN and Wausua, WI plants. He has held several positions of commercial and operational leadership during his 27-year career with Graphic Packaging. He has been Director at Sustainable Forestry Initiative, Inc since November 2017. He has been Director of Graphic Packaging International New Zealand Limited since April 29, 2017. He has been Director of Graphic Packaging Holding Company since May 20, 2015. He served as Director of Web Systems for the then Universal Packaging Division until his promotion to Vice President of Operations. He completed General Manager Program at Harvard's Business School. Mr. Doss received Bachelor's degree in Industrial Marketing and MBA in Finance from Western Michigan University.

CEO Compensation
  • Mike's compensation has increased by more than 20% in the past year.
  • Mike's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Graphic Packaging Holding management team in years:

3.8
Average Tenure
52
Average Age
  • The tenure for the Graphic Packaging Holding management team is about average.
Management Team

Mike Doss

TITLE
President
COMPENSATION
$7M
AGE
52
TENURE
3.3 yrs

Steve Scherger

TITLE
Executive VP & CFO
COMPENSATION
$3M
AGE
54
TENURE
4.3 yrs

Lauren Tashma

TITLE
Executive VP
COMPENSATION
$2M
AGE
52
TENURE
5.3 yrs

Joe Yost

TITLE
Executive VP & President of Americas
COMPENSATION
$2M
AGE
51
TENURE
10.3 yrs

Debbie Frank

TITLE
Senior VP & Chief Accounting Officer
AGE
58

Alex Ovshey

TITLE
Vice President of Investor Relations

Hilde Van Moeseke

TITLE
Senior VP & President of EMEA
AGE
48
TENURE
1.8 yrs

Mike Farrell

TITLE
Executive Vice President of Mills Division
AGE
51
TENURE
1.3 yrs

Paul McCann

TITLE
Senior Vice President of Supply Chain
TENURE
0.8 yrs

Brad Ankerholz

TITLE
VP & Treasurer
TENURE
9.3 yrs
Board of Directors Tenure

Average tenure and age of the Graphic Packaging Holding board of directors in years:

4
Average Tenure
60
Average Age
  • The tenure for the Graphic Packaging Holding board of directors is about average.
Board of Directors

Phil Martens

TITLE
Chairman
COMPENSATION
$350K
AGE
58
TENURE
3 yrs

Mike Doss

TITLE
President
COMPENSATION
$7M
AGE
52
TENURE
4 yrs

Lynn Wentworth

TITLE
Director
COMPENSATION
$220K
AGE
60
TENURE
9.5 yrs

Bob Hagemann

TITLE
Director
COMPENSATION
$213K
AGE
61
TENURE
5 yrs

David Campbell

TITLE
Director
COMPENSATION
$200K
AGE
68
TENURE
7.3 yrs

Paul Carrico

TITLE
Director
COMPENSATION
$200K
AGE
67
TENURE
4.7 yrs

Larry Venturelli

TITLE
Independent Director
COMPENSATION
$200K
AGE
58
TENURE
3 yrs

Dean Scarborough

TITLE
Independent Director
COMPENSATION
$39K
AGE
63
TENURE
0.8 yrs

Laurie Brlas

TITLE
Director
AGE
60
TENURE
0.3 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Graphic Packaging Holding insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
28. Feb 19 Buy Robert Hagemann Individual 27. Feb 19 27. Feb 19 15,000 €10.77 €161,571
25. Oct 18 Buy Larry Venturelli Individual 25. Oct 18 25. Oct 18 25,000 €9.31 €232,744
25. May 18 Sell Alan Nichols Individual 24. May 18 24. May 18 -101,303 €12.86 €-1,302,932
X
Management checks
We assess Graphic Packaging Holding's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Graphic Packaging Holding has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Graphic Packaging Holding Company, together with its subsidiaries, provides paper-based packaging solutions to food, beverage, foodservice, and other consumer products companies. It operates through three segments: Paperboard Mills, Americas Paperboard Packaging, and Europe Paperboard Packaging. The company offers coated unbleached kraft (CUK), coated recycled paperboard (CRB), and solid bleached sulfate paperboard (SBS) to various paperboard packaging converters and brokers; and paperboard packaging folding cartons and cups, lids, and food containers primarily to consumer packaged goods, quick-service restaurants, and foodservice companies. It also manufactures corrugated medium products; offers various laminated, coated, and printed packaging structures that are produced from its CUK, CRB, and SBS, as well as other grades of paperboards that are purchased from third-party suppliers; designs and manufactures specialized packaging machines that package bottles and cans, and non-beverage consumer products; and installs its packaging machines at customer plants and provides support, service, and performance monitoring of the machines. The company markets its products primarily through sales offices and broker arrangements with third parties in the Americas, Europe, and the Asia Pacific. Graphic Packaging Holding Company was founded in 1992 and is headquartered in Atlanta, Georgia.

Details
Name: Graphic Packaging Holding Company
4W8
Exchange: DB
Founded: 1992
$3,468,529,029
295,280,408
Website: http://www.graphicpkg.com
Address: Graphic Packaging Holding Company
1500 Riveredge Parkway,
Suite 100,
Atlanta,
Georgia, 30328,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NYSE GPK Common Stock New York Stock Exchange US USD 11. Aug 2003
DB 4W8 Common Stock Deutsche Boerse AG DE EUR 11. Aug 2003
Number of employees
Current staff
Staff numbers
18,000
Graphic Packaging Holding employees.
Industry
Paper Packaging
Materials
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/18 21:29
End of day share price update: 2019/05/17 00:00
Last estimates confirmation: 2019/04/25
Last earnings filing: 2019/04/23
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.