International Paper Company logo IP - International Paper Company

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 14
HOLD 8
SELL 7
STRONG
SELL
0
| PRICE TARGET: $46.75 DETAILS
HIGH: $60.00
LOW: $39.00
MEDIAN: $44.00
CONSENSUS: $46.75
UPSIDE: 49.41%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Distressed or Transitioning 75% confidence

Primary model: Current EPS × Depressed Multiple

Valuation Signal Overvalued Moderate
Trading 15.0% above fair value
Current Price $31.29
Bear Case $18.14 42.0% downside ($18.14 - $31.29) / $31.29 = -42.0% EPS continues to decline, 5x multiple
Fair Value $27.20 13.1% downside ($27.20 - $31.29) / $31.29 = -13.1% Current EPS stabilizes, 8x multiple
Bull Case $36.27 15.9% upside ($36.27 - $31.29) / $31.29 = 15.9% Credible recovery, multiple re-rates to 10x

Adjust Assumptions

7.5x

Key Value Driver

Whether the core business model is intact or structurally impaired

Implied Market Multiple 11.3x

Plain-Language Summary

Our base-case estimate uses Current EPS × Depressed Multiple. We then blend that result with the average analyst price target of $46.75 from 29 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $27.20 per share.

Warnings

Don't assume past cash flow levels will return — the company's troubles may have permanently reduced its ability to generate profits.
A stock can look cheap on paper and still lose half its value if the underlying business is permanently damaged.
The wide range between our best and worst cases is intentional — pretending to know a precise value for a troubled company would be misleading.
Debt per share ($18.24) is more than half the stock price. With this much debt on a struggling business, the paths to recovery for shareholders are narrow.
Wall Street's average price target is $46.75 (from 29 analysts). Our estimate is 56% below the consensus -- consider that gap carefully.

Key Risks

  • Bullish DCF projections are fundamentally unknowable for distressed companies
  • M&A speculation can floor the stock above intrinsic value temporarily
  • Management credibility is a key input — new CEO expands the bull case