The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$17.80Fair value$25.87Bull$62.78
FairClose
52-week traded range
52W low $8.9152W high $21.06
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Graphic Packaging closed at $9.50, 63.3% below the consensus fair value of $25.87 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$29.38
+209.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$19.07
+100.7%
√(22.5 × EPS × BVPS)
EPS=1.48, BVPS=10.92
P/E Fair Value
$29.60
+211.6%
EPS × 20x (sector P/E)
EPS=1.48, Sector P/E=20x
Peter Lynch (PEG)
$24.76
+160.6%
EPS × Growth% (PEG = 1 is fair)
EPS=1.48, g=16.7%
EV/EBITDA
$62.78
+560.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.34B
Dividend Discount (DDM)
$17.80
+87.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.33, r=10%, g=8%
Book Value (P/B)
$21.07
+121.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=10.92, ROE=13.7%, g=6%, r=10%
Reverse DCF
$9.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 16.7%
Margin of Safety
$19.51
+105.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=26.02, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.