Valuation Metsä Board Oyj

Equities

Market Closed - Nasdaq Helsinki Other stock markets 10:30:00 16/03/2026 pm IST			After hours 12:01:41 am
2.814 ^EUR	-0.21%		2.820	+0.21%

03/03	Metsä Board Introduces MetsäBoard Pro FBB Go And Custom-Cut Sheet Delivery Solution For Brand Packaging In Europe	CI
03/03	Metsä Group Unit to Halt Production at Joutseno Pulp Mill in Finland	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,065	3,086	3,153	2,571	1,551	1,065	1,065	-
Change	-	0.69%	2.16%	-18.45%	-39.69%	-31.29%	0%	-
Enterprise Value (EV) ¹	3,304	3,009	3,250	2,718	1,895	1,398	1,280	1,251
Change	-	-8.92%	7.99%	-16.37%	-30.25%	-26.23%	-8.42%	-2.33%
P/E ratio	18x	10.5x	7.62x	26.6x	60.6x	-7.07x	38.5x	12.3x
PBR	2.22x	1.8x	1.5x	1.34x	0.86x	0.59x	0.62x	0.58x
PEG	-	0.1x	0.2x	-0.3x	-0.8x	0x	-0x	0x
Capitalization / Revenue	1.62x	1.48x	1.27x	1.32x	0.8x	0.65x	0.61x	0.57x
EV / Revenue	1.75x	1.44x	1.31x	1.4x	0.98x	0.78x	0.74x	0.67x
EV / EBITDA	10.5x	6.37x	5.39x	12.6x	10.8x	70.5x	9.06x	5.78x
EV / EBIT	14.9x	7.78x	6.24x	22.2x	27.5x	-16.3x	25.3x	11.4x
EV / FCF	19.9x	20.5x	122x	21.8x	-15x	35.4x	22.7x	11.9x
FCF Yield	5.02%	4.87%	0.82%	4.58%	-6.66%	2.83%	4.4%	8.39%
Dividend per Share ²	0.26	0.41	0.58	0.25	0.07	-	0.0375	0.108
Rate of return	3.02%	4.76%	6.62%	3.48%	1.65%	-	1.33%	3.83%
EPS ²	0.48	0.82	1.15	0.27	0.07	-0.44	0.0733	0.23
Distribution rate	54.2%	50%	50.4%	92.6%	100%	-	51.1%	47%
Net sales ¹	1,889	2,084	2,480	1,942	1,939	1,776	1,735	1,856
EBITDA ¹	316	472.2	602.8	216	175	29.6	141.4	216.2
EBIT ¹	221	386.6	520.7	122.2	69	-80.2	50.53	109.5
Net income ¹	170.1	314	461.3	101.6	39.4	-164.6	25.22	82.2
Net Debt ¹	238.4	-77.2	96.8	146.5	344.8	332.7	215	185.2
Reference price ²	8.620	8.610	8.765	7.190	4.242	2.820	2.820	2.820
Nbr of stocks (in thousands)	3,55,513	3,55,513	3,54,513	3,54,812	3,55,035	3,55,152	3,55,152	-
Announcement Date	11/02/21	10/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
METSÄ BOARD OYJ	-8.8x	0.78x	70.47x	-.--%	121.9Cr
SMURFIT WESTROCK PLC	16.54x	1.05x	6.36x	4.64%	2.08TCr
INTERNATIONAL PAPER COMPANY	21.76x	1.14x	8x	5.02%	1.97TCr
PACKAGING CORPORATION OF AMERICA	19.65x	2.19x	10.26x	2.35%	1.9TCr
SIG GROUP AG	20.72x	2.14x	8.76x	2.3%	565.62Cr
SONOCO PRODUCTS COMPANY	12.55x	1.21x	6.87x	4.06%	525.92Cr
MONDI PLC	19.1x	0.86x	6.88x	2.72%	477.65Cr
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.9x	1.4x	10.27x	0.75%	474.75Cr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.26x	2.11x	13.5x	3.53%	453.01Cr
HUHTAMÄKI OYJ	11.74x	1.03x	6.53x	4.06%	342.97Cr
Average	14.14x	1.39x	14.79x	2.94%	891.3Cr
Weighted average by Cap.	17.73x	1.45x	9.22x	3.6%