ランキングに戻る

Packaging Corp of America (PKG)

適正価値
Consumer CyclicalPackaging & ContainersUnited States

ファンダメンタル

63

株価

$229.56

時価総額

$20.90B

パート1 · 企業の価値

概要

Packaging Corporation of America (PCA) makes cardboard boxes and the paperboard they are made from, plus office and printing paper. The 10-K describes it as the third largest producer of containerboard products and a leading producer of uncoated freesheet paper in North America, operating ten mills and 91 corrugated products plants. In 2025 it produced 5.2 million tons of containerboard and served roughly 12,000 customers across about 27,000 locations. The model is vertically integrated: PCA's own mills make the linerboard and corrugating medium, and its own converting plants turn that board into boxes and displays for food, beverage, retail, chemical and industrial customers. In September 2025 PCA bought Greif's containerboard business for $1.8 billion in cash, adding two mills with roughly 800,000 tons of capacity and eight converting plants. The company reports in three segments: Packaging, Paper, and Corporate and Other.

収益の仕組み

Revenue comes from selling physical volume at prices PCA largely does not set. Most of it is corrugated packaging sold by the square foot to converting customers, with the remainder being containerboard sold to outside box makers and uncoated freesheet paper sold to distributors and office-products resellers. Because containerboard and paper are commodities, revenue is essentially volume multiplied by a published-index-linked price: the filing states plainly that the company has little influence over the timing and extent of price changes. Roughly 30% of Packaging segment sales are national accounts, which typically means multi-year supply agreements; the rest is more transactional local and regional business. Profitability therefore depends on running the mills full, on the spread between selling price and input costs (fiber, energy, chemicals, freight), and on keeping the mill system integrated with its own box plants rather than selling board into the open market.

セグメント別売上高

Packaging92.3%

Containerboard (linerboard and corrugating medium) produced in PCA's mills, and the corrugated boxes, sheets and displays its 91 converting plants make from it, sold to food, beverage, retail, chemical and industrial customers.

Paper6.8%

Uncoated freesheet paper in commodity and specialty grades, sold into office-products, printing and converting markets. Its dominant channel is a single large office-products customer.

Corporate and Other0.9%

Corporate support functions plus PCA's transportation assets — rail cars and trucks that haul its own and third-party freight — and a 50% interest in Louisiana Timber Procurement Company.

競争優位性(moat)

コスト優位性 · 狭い

PCA's advantage is structural rather than commercial: it owns the mills that supply its own box plants, so it can run its containerboard machines near capacity by feeding internal demand instead of chasing the open market, and it has scale — ten mills, 91 converting plants, 5.2 million tons of containerboard in 2025. That integration is what has historically let it earn more per ton than a pure merchant board seller. But it is narrow, not wide, and the company's own risk factors say why: it sells commodities into an intensely competitive market, it has little influence over pricing, and some competitors have greater financial resources and lower operating costs than PCA. Customers face little cost to switch box suppliers, and there is no brand or network effect to fall back on.

需要を左右する要因

景気循環型

Corrugated boxes are the container almost everything physical ships in, so demand tracks the production and shipment of consumer goods and, per the filing, employment levels — it rises and falls with general economic activity rather than resisting it. Two things sharpen the cycle. First, box demand itself is derived: when customers destock, order volumes fall faster than end consumption. Second, supply is lumpy, because a single new containerboard machine adds capacity in large increments and the industry's own capacity decisions, not just demand, move price. The mix does provide some ballast: food and beverage packaging is steadier than industrial or retail-discretionary end markets. But margins are levered to both price and mill operating rates at once, which is why earnings swing more than volumes do.

主なリスク

  • Industry cyclicality and no control over price — Prices for containerboard, corrugated products and uncoated freesheet swing with demand and with the industry's own capacity decisions, and these swings hit margins directly. The filing states that the company has little influence over the timing and extent of price changes for its products.
  • Intense competition, some rivals with lower costs — PCA competes hard in containerboard, corrugated packaging and uncoated freesheet, which puts continuous downward pressure on pricing. It discloses that some competitors have greater financial and other resources and lower operating costs than it does.
  • Fibre cost volatility — Wood and recycled fibre are the largest raw-material inputs and their prices move independently of selling prices. The filing quantifies the sensitivity: a $10 per ton rise in recycled fibre would cost roughly $20 million a year on projected 2026 usage.
  • Energy and chemical costs — Paper mills are energy intensive, and purchased fuel and chemical prices fluctuate. The filing gives the sensitivity: a $0.10 per MMBTU move in natural gas would add roughly $3 million of annual cost on 2025 usage.
  • Concentration in the Paper segment — ODP Corporation accounted for 58% of Paper segment sales and 4% of consolidated sales in 2025. The supply agreement runs through December 2026 with a possible phase-down after that, so the Paper segment's volume base is exposed to one relationship.
  • Operational disruption at the mills — Output is concentrated in a small number of large mills, so unscheduled maintenance outages, equipment failure, supply interruptions and severe weather can stop PCA from meeting customer demand.
  • Environmental regulation and compliance capital — Compliance requires ongoing capital spending, and the filing flags stricter EPA particulate-emission standards as a source of higher and more complex compliance costs.
  • Labour relations and wage pressure — About 57% of hourly employees are unionised, and the filing notes that a tight labour market creates retention difficulty and wage pressure alongside the risk of labour disputes.

顧客集中度

主要顧客が売上高の4%を占める

The figure is the single largest customer, not a top-ten total: ODP Corporation was 4% of consolidated sales in 2025 — and 58% of the much smaller Paper segment. The filing does not publish a combined top-customers percentage. Where the money actually is, concentration is low: in Packaging no single customer exceeds 10% of segment sales, and the company serves roughly 12,000 customers across about 27,000 locations, of which around 30% of segment sales are national accounts. So the group as a whole is diversified, while the Paper segment is not.

強気材料

Buyers argue that PCA is the best-run operator in a consolidated industry: mill-to-box integration lets it keep machines loaded and capture the converting margin instead of selling commodity board, and 2025 showed the model working — net sales rose to $8,989.3 million from $8,383.3 million. They point to the Greif containerboard acquisition, closed in September 2025 for $1.8 billion, as adding roughly 800,000 tons of capacity and eight converting plants that feed the same integrated system, with only four months of contribution in the 2025 figures and a full year still ahead. They see the demand base as durable rather than fashionable — food and beverage packaging, plus e-commerce shipping — and the industry structure as one where few players can add capacity cheaply. And they argue the boring parts matter: a customer book of roughly 12,000 accounts with no Packaging customer above 10% of segment sales, and cash generation steady enough to fund maintenance capital and dividends through the cycle.

弱気材料

Sellers fear that no amount of good operating discipline changes what PCA sells. It is a commodity producer that says in its own filing it has little influence over the timing and extent of price changes, so an industry decision to add capacity — by anyone — can compress margins regardless of how well the mills run. They note that competitors with greater financial resources and lower operating costs are named as a risk by the company itself. Input costs are the other jaw of the vice and the filing sizes them: $10 per ton on recycled fibre is about $20 million a year, $0.10 per MMBTU on gas about $3 million. They see cyclical exposure that is not hedged away, since box volumes follow consumer-goods production and employment and fall faster than end demand when customers destock. The Paper segment has its own problem: ODP was 58% of its sales in 2025, on an agreement running to December 2026 with a possible phase-down afterwards. And the $1.8 billion Greif deal spent real cash on more of the same cyclical capacity, which sellers argue raises the stakes if the next downturn arrives before the acquired mills are fully absorbed.

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月19日 with claude-haiku-4-5 — shared with all users

P/E: —Score: 52Market cap: $18.01B

The largest North American containerboard producer and the first competitor PCA names in its 10-K, selling linerboard and corrugated boxes to the same food, beverage and industrial shippers.

P/E: 17.6Score: 56Market cap: $1.43B

A pure-play uncoated freesheet maker that competes directly with PCA's Paper segment for North American office, printing and converting paper customers.

Smurfit Westrock plcSW

Born from the Smurfit Kappa–WestRock merger, it is the number two containerboard and corrugated packaging group in North America and bids for the same box contracts as PCA, plant by plant.

Georgia-Pacific LLCNot tracked

A privately held Koch Industries subsidiary with its own containerboard mills and corrugated plant network, named in PCA's 10-K as a principal competitor in the same regional box markets.

Pratt Industries, Inc.Not tracked

A privately held U.S. producer of 100% recycled containerboard and corrugated boxes, named by PCA in its 10-K and competing for the same e-commerce and consumer-goods shippers.

Green Bay Packaging Inc.Not tracked

A private, vertically integrated containerboard and corrugated producer whose Wisconsin mill and plant network overlap with PCA's core Midwest box markets.

貸借対照表と流動性

売上高

$9.53B

直近12か月(2026/6/30まで)

純利益

$692M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$729M

自己資本合計

$4.60B

負債合計

$6.13B

流動比率

2.94

利払い倍率

8.70

負債/EBITDA

2.50

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース適正価値

適正価値

$214.81

現在株価

$229.56

安全マージン

-6.9%

適正価値レンジ

$157.64 - $271.97

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$259.30
ディスカウンテッド・キャッシュフロー(DCF):$257.17
利益倍率(P/E):$148.36
グレアムの成長公式:$221.44
収益力価値(EPV):$102.45
正当化されたP/B:$112.70
配当割引モデル(ゴードン):$105.08
P/FFO(運用から生まれる資金):$256.24
中間サイクル利益:$195.52
売上高倍率:$183.63
アナリスト・コンセンサス:買い (10B / 6H / 0S)
直近の決算サプライズ:+0.54%

バリュエーション指標

P/E レシオ

29.74

ROE

16.8%

P/B レシオ

4.38

P/FCF

27.51

粗利益率

20.1%

ROIC

8.3%

収益性レーダー

価値創造(経済的モート)

ROIC

8.3%

WACC

7.7%

ROIC − WACC

+0.7 pp

ROICはおおむね資本コストと同水準です。企業はかろうじて資本コストを賄えている状態です。

ファンダメンタル分析基準

合格(17)

  • EPS shows upward trend
  • EPS CAGR 11.69%
  • Price CAGR 10.70%
  • ROIC 8.3%
  • P/FCF 27.51
  • Debt/Equity ratio
  • Operating Margin 10.9%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 14.9%
  • Revenue Growth 5Y 6.2%
  • Analyst Consensus 63% Buy
  • Earnings Quality (OCF/NI) 2.35
  • Share Dilution 0.1%

不合格(10)

  • Gross Margin 20.1%
  • P/B Ratio 4.38
  • CapEx intensity
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Earnings Surprise avg 0.9%
  • PEG Ratio 2.50
  • Net Margin Trend 7.3% vs 10.5%
  • Piotroski F-Score 4/9

データなし(1)

  • Dividend Payout NaN%

Piotroski F-スコア

4/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

2.35

高品質:利益はキャッシュに裏付けられている

株式希薄化

0.1%

株式数は安定している

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Mark W. KowlzanChairman of the Board & CEO69
Mr. Thomas A. Hassfurther PCAPresident69
Mr. Kent A. PfledererExecutive VP & CFO54
Mr. Charles J. CarterExecutive Vice President of Mill Operations65
Mr. Donald Ray ShirleyExecutive Vice President of Corrugated Products53
Mr. Fabian C. StraussPrincipal Accounting Officer, Senior VP of Finance, Controller & Treasurer44
Ms. Darla J. OlivierSenior VP of Tax, ESG & Government Affairs55
Mr. Joseph W. VaughnSenior VP of Engineering & Operations Support62
Ms. Heidi L. PattonSenior VP of Containerboard Sales & Supply Chain56

監査リスク

10

取締役会リスク

8

報酬リスク

1

株主権利リスク

4

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-26

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-08-07

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-23

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for PKG, sourced from Markets Gazette.

No recent news for PKG.