US · PACK
Ranpak Holdings Corp.
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Concord Township, OH 44077
- Website
- ranpak.com
Price · as of 2024-12-31
$5.61
Market cap 432M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.87 | +361.14% |
| Intrinsic Value(DCF) | $2.48 | -55.79% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $9.60 | ||||
| 2018 | $10.19 | $44.16 | $2.18 | $0.00 | $0.59 |
| 2019 | $7.89 | $475.18 | $1.47 | $0.00 | $0.00 |
| 2020 | $21.29 | $29.70 | $0.27 | $0.00 | $0.00 |
| 2021 | $20.66 | $34.50 | $11.26 | $2.15 | $0.00 |
| 2022 | $4.92 | $28.69 | $0.00 | $0.00 | $3.14 |
| 2023 | $4.56 | $63.61 | $0.00 | $0.00 | $0.00 |
| 2024 | $6.20 | $25.87 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Ranpak Holdings Corp.'s (PACK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.87
- Current price
- $5.61
- AI upside
- +361.14%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.48
-55.79% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PACK | Ranpak Holdings Corp. | $5.61 | 432M | +361% | -56% | — | — | -23.95 | 0.94 | 1.40 | 13.68 | — | -2.48 | 37.90% | -3.47% | -5.83% | -3.84% | -1.26% | -1.93% | 0.79 | -0.45 | 2.21 | 1.78 | 5.58 | -2121.00% | 969.00% | -40741.00% | 1.61% | 0.61 | 0.90% | 0.00% | 0.00% | 2.35% | -67.97 | 104.83 | 2.36 | 0.76 |
| HLLY | Holley Inc. | $4.08 | 487.22M | +573% | -76% | — | -99% | -12.39 | 0.68 | 0.48 | 7.40 | — | -0.85 | 40.97% | 2.44% | -3.86% | -5.39% | 1.36% | -1.99% | 1.32 | 0.29 | 3.12 | 0.97 | 4.70 | -22500.00% | -871.00% | -5120.00% | 13.93% | 0.49 | 4.19% | 0.00% | 0.00% | 16.06% | 53.83 | 19.69 | 1.31 | 1.09 |
| JOUT | Johnson Outdoors Inc. | $48.49 | 506.87M | -23% | -66% | -93% | — | -12.49 | 1.02 | 0.72 | 25.98 | -43.31 | 1.08 | 35.13% | -2.73% | -5.79% | -7.78% | -5.05% | -5.53% | 0.12 | -72.28 | 3.91 | 2.17 | -11.04 | 2885.00% | -7.00% | 11212.00% | 9.39% | 0.54 | 12.54% | 3.15% | -39.40% | 10.55% | -18.57 | 7.47 | 0.51 | 3.63 |
| KFS | Kingsway Financial Servic… | $12.24 | 350.22M | +410% | +84% | — | — | -22.32 | 12.17 | 1.80 | 70.72 | — | -2.54 | 100.00% | -7.34% | -8.24% | -40.97% | -13.37% | -4.73% | 3.61 | -1.72 | — | — | 15.52 | -13820.00% | 453.00% | -10136.00% | 0.18% | — | 0.59% | 0.01% | -0.10% | 1.24% | -30.20 | 696.76 | 2.22 | -1.53 |
| KRT | Karat Packaging Inc. | $24.65 | 495.45M | +46% | -55% | — | -26% | 18.03 | 3.57 | 1.32 | 9.63 | — | 3.66 | 38.88% | 8.93% | 7.09% | 19.91% | 15.71% | 10.80% | 0.60 | 17.79 | 3.47 | 1.87 | 1.00 | -859.00% | 419.00% | -31.00% | 7.90% | 1.03 | 24.11% | 5.58% | 100.60% | 5.58% | 15.59 | 13.41 | 1.39 | 5.16 |
| MLR | Miller Industries, Inc. | $42.03 | 481.58M | -7% | -55% | +18% | +121% | 8.46 | 1.34 | 0.43 | 5.89 | 107.24 | 1.41 | 13.58% | 6.72% | 5.05% | 16.96% | 16.31% | 9.66% | 0.16 | 21.51 | 2.68 | 1.71 | 0.42 | 789.00% | 903.00% | -23386.00% | 0.28% | 0.09 | 0.37% | 1.62% | 13.70% | 2.16% | 6.85 | 381.05 | 0.46 | 4.65 |
| MNRO | Monro, Inc. | $21.53 | 646.32M | +22% | -72% | — | — | -88.04 | 0.73 | 0.38 | 11.71 | — | -3.62 | 34.94% | 3.37% | -0.43% | -0.81% | 2.96% | -0.31% | 0.85 | 2.13 | 0.53 | 0.11 | 6.17 | -11930.00% | -638.00% | 585.00% | 23.13% | 0.25 | 8.83% | 7.65% | -673.10% | 28.75% | 23.94 | 9.14 | 0.81 | 1.42 |
| NATH | Nathan's Famous, Inc. | $100.58 | 411.82M | -19% | +7% | — | -13% | 17.66 | -25.70 | 2.86 | 11.96 | 79.24 | -24.78 | 35.08% | 24.63% | 16.21% | -97.20% | 222.63% | 46.96% | -3.39 | 8.89 | 2.69 | 2.53 | 0.74 | 2229.00% | 691.00% | 2705.00% | 5.89% | 1.51 | 208.07% | 1.93% | 34.00% | 5.99% | 12.40 | 18.09 | 3.05 | 9.47 |
| ZKH | ZKH Group Limited | $3.60 | 583.77M | +67% | -52% | -58% | — | -16.14 | 1.40 | 0.49 | -10.95 | — | 1.42 | 17.24% | 3.87% | -3.06% | -8.50% | 18.03% | -3.83% | 0.18 | 17.83 | 1.85 | 1.59 | 3.30 | -1087.00% | 46.00% | -12342.00% | 3.38% | 0.07 | 7.77% | 0.00% | 0.00% | 15.19% | 8.58 | 19.90 | 0.33 | 1.66 |
About Ranpak Holdings Corp.
Ranpak Holdings Corp., together with its subsidiaries, provide product protection solutions for e-commerce and industrial supply chains in North America, Europe, and Asia. The company offers protective packaging solutions, such as void-fill protective systems that convert paper to fill empty spaces in secondary packages and protect objects under the FillPak brand; cushioning protective systems, which convert paper into cushioning pads under the PadPak brand; and wrapping protective systems that create pads or paper mesh to wrap and protect fragile items, as well as to line boxes and provide separation when shipping various objects under the WrapPak, Geami, and ReadyRoll brands. The company's products also include line automation products, which help end users automate the void filling and box closure processes after product packing is complete. It sells its products to end users primarily through a distributor network, and directly to select end users. Ranpak Holdings Corp. was founded in 1972 and is headquartered in Concord Township, Ohio.
- CEO
- Omar Marwan Asali
- Employees
- 800
- Beta
- 2.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.48 ÷ $5.61) − 1 = -55.79% (DCF, example).