Metsä Board Oyj (METSA.HE)

5.580.04 (-0.71%)

Metsä Board Oyj (METSA.HE) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

Moderate Bankruptcy RiskFair ValuationLow ProfitabilityAdequate Financial HealthModerate EfficiencyWeak GrowthModerate QualityAdequate Dividend ProfileIndustry Rank: 53.85%Sector Rank: 49.50%

HEL - Consumer Cyclical - Packaging & Containers | Market Cap: 1.29B | Next Earnings Date: 23 Oct 2025

Day's Range

5.38 - 5.60

52-Week Range

4.95 - 8.28

Volume

2.3K / 2.4K (Avg.)

P/E Ratio | EPS

-279.00 | -0.02

Trending:

Analyst Consensus

Compare with Competitor

None

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

No Data

No price target data available for this metric.

Analyst Recommendation

Neutral consensus among analysts.

Financial Forecasts for December 2015

Select Date

Dec 2029 Dec 2028 Dec 2027 Dec 2026 Dec 2025 Dec 2024

Compare with Competitor

None UPM.HE STERV.HE METSB.HE

Analyze analyst forecasts for the company and compare them with competitors.

Estimated Revenue

2.02B

Low: 2.02B | High: 2.02B

No previous data to compare.

Estimated EBITDA

332.77M

Low: 332.77M | High: 332.77M

No previous data to compare.

Estimated EPS

0.35

Low: 0.35 | High: 0.35

No previous data to compare.

Estimated Net Income

124.23M

Low: 124.23M | High: 124.23M

No previous data to compare.

Estimated EBIT

243.43M

Low: 243.43M | High: 243.43M

No previous data to compare.

Estimated SG&A Expense

131.57M

Low: 131.57M | High: 131.57M

No previous data to compare.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2020

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None UPM.HE STERV.HE METSB.HE

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

1.89B

Decreased from previous period

Revenue has decreased from the previous period.

Revenue Growth Rate

-2.19%

Decreased from previous period

Revenue growth rate has decreased from the previous period.

EBITDA

321.20M

Increased from previous period

EBITDA has increased from the previous period.

EBITDA Margin

17.00%

Increased from previous period

EBITDA margin has increased from the previous period.

EBIT

226.70M

Increased from previous period

EBIT has increased from the previous period.

EBIT Margin

12.00%

Increased from previous period

EBIT margin has increased from the previous period.

Depreciation

94.50M

Decreased from previous period

Depreciation has decreased from the previous period.

Total Cash

214.00M

Increased from previous period

Total cash has increased from the previous period.

Cash as Percentage of Revenue

11.33%

Increased from previous period

Cash percentage has increased from the previous period.

Receivables

277.30M

Decreased from previous period

Receivables have decreased from the previous period.

Receivables as Percentage of Revenue

14.68%

Decreased from previous period

Receivables percentage has decreased from the previous period.

Inventories

348.60M

Decreased from previous period

Inventories have decreased from the previous period.

Inventories as Percentage of Revenue

18.45%

Decreased from previous period

Inventory percentage has decreased from the previous period.

Accounts Payable

227.30M

Increased from previous period

Accounts payable has increased from the previous period.

Payables as Percentage of Revenue

12.03%

Increased from previous period

Payables percentage has increased from the previous period.

Capital Expenditure

-154.20M

Decreased from previous period

Capital expenditure has increased from the previous period.

CapEx as Percentage of Revenue

-8.16%

Decreased from previous period

CapEx percentage has increased from the previous period.

Weighted Average Cost of Capital (WACC)

6.19%

Decreased from previous period

WACC has decreased from the previous period.

Cost of Equity

6.93%

Cost of equity is unchanged from the previous period.

Cost of Debt

4.59%

Cost of debt is unchanged from the previous period.

Beta

0.50

Beta is unchanged from the previous period.

Diluted Shares Outstanding

354.75M

Diluted shares outstanding is unchanged from the previous period.

Total Debt

438.10M

Total debt is unchanged from the previous period.

Total Equity

1.49B

Total equity is unchanged from the previous period.

Total Capital

1.92B

Total capital is unchanged from the previous period.

Debt Weighting

22.76%

Debt weighting is unchanged from the previous period.

Equity Weighting

77.24%

Equity weighting is unchanged from the previous period.

EBIAT

181.64M

Increased from previous period

EBIAT has increased from the previous period.

Unlevered Free Cash Flow

333.54M

Increased from previous period

UFCF has increased from the previous period.

Long-Term Growth Rate

1.00%

Long-term growth rate is unchanged from the previous period.

Terminal Value

1.38B

Terminal value is unchanged from the previous period.

Enterprise Value

1.22B

Increased from previous period

Enterprise value has increased from the previous period.

Net Debt

146.50M

Net debt is unchanged from the previous period.

Equity Value

1.07B

Increased from previous period

Equity value has increased from the previous period.

Equity Value Per Share

3.01

Increased from previous period

Equity value per share has increased from the previous period.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2020

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None UPM.HE STERV.HE METSB.HE

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

1.89B

Decreased from previous period

Revenue has decreased from the previous period.

Revenue Growth Rate

-2.19%

Decreased from previous period

Revenue growth rate has decreased from the previous period.

EBITDA

321.20M

Increased from previous period

EBITDA has increased from the previous period.

EBITDA Margin

17.00%

Increased from previous period

EBITDA margin has increased from the previous period.

EBIT

226.70M

Increased from previous period

EBIT has increased from the previous period.

EBIT Margin

12.00%

Increased from previous period

EBIT margin has increased from the previous period.

Depreciation

94.50M

Decreased from previous period

Depreciation has decreased from the previous period.

Total Cash

214.00M

Increased from previous period

Total cash has increased from the previous period.

Cash as Percentage of Revenue

11.33%

Increased from previous period

Cash percentage has increased from the previous period.

Receivables

277.30M

Decreased from previous period

Receivables have decreased from the previous period.

Receivables as Percentage of Revenue

14.68%

Decreased from previous period

Receivables percentage has decreased from the previous period.

Inventories

348.60M

Decreased from previous period

Inventories have decreased from the previous period.

Inventories as Percentage of Revenue

18.45%

Decreased from previous period

Inventory percentage has decreased from the previous period.

Accounts Payable

227.30M

Increased from previous period

Accounts payable has increased from the previous period.

Payables as Percentage of Revenue

12.03%

Increased from previous period

Payables percentage has increased from the previous period.

Capital Expenditure

-154.20M

Decreased from previous period

Capital expenditure has increased from the previous period.

CapEx as Percentage of Revenue

-8.16%

Decreased from previous period

CapEx percentage has increased from the previous period.

Weighted Average Cost of Capital (WACC)

6.19%

Decreased from previous period

WACC has decreased from the previous period.

Cost of Equity

6.93%

Cost of equity is unchanged from the previous period.

Cost of Debt

4.59%

Cost of debt is unchanged from the previous period.

Beta

0.50

Beta is unchanged from the previous period.

Diluted Shares Outstanding

354.75M

Diluted shares outstanding is unchanged from the previous period.

Total Debt

438.10M

Total debt is unchanged from the previous period.

Total Equity

1.49B

Total equity is unchanged from the previous period.

Total Capital

1.92B

Total capital is unchanged from the previous period.

Debt Weighting

22.76%

Debt weighting is unchanged from the previous period.

Equity Weighting

77.24%

Equity weighting is unchanged from the previous period.

EBIAT

181.64M

Increased from previous period

EBIAT has increased from the previous period.

Unlevered Free Cash Flow

333.54M

Increased from previous period

UFCF has increased from the previous period.

Long-Term Growth Rate

1.00%

Long-term growth rate is unchanged from the previous period.

Terminal Value

1.38B

Terminal value is unchanged from the previous period.

Enterprise Value

1.22B

Increased from previous period

Enterprise value has increased from the previous period.

Net Debt

146.50M

Net debt is unchanged from the previous period.

Equity Value

1.07B

Increased from previous period

Equity value has increased from the previous period.

Equity Value Per Share

3.01

Increased from previous period

Equity value per share has increased from the previous period.

Select Metric for Chart