Ranpak Holdings Corp. (PACK) intrinsic value & 10-year financials
Ranpak Holdings Corp. (PACK) has a Graham intrinsic value of $488,825.63 per share. At $3.46 on Oct 17, 2026, the stock trades 100% below that value. Over the last 10 fiscal years revenue grew 5.9% a year to $332.7M, with an average return on invested capital of 1.8%.
- Graham intrinsic value
- $488,825.63
- Share price (Oct 17, 2026)
- $3.46
- Price vs Graham value
- 100% below
- Market cap
- $291.3M
- Revenue (FY2025)
- $332.7M
- Revenue growth (10-yr CAGR)
- 5.9%
- ROIC (10-yr avg)
- 1.8%
- Free cash flow (FY2025)
- —
PACK 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $332.7M | -$38.3M | -$0.45 | — | -7.3% | -2.2% |
| FY2024 | $315.5M | -$21.5M | -$0.26 | — | -4.1% | -1.3% |
| FY2023 | $284.8M | -$27.1M | -$0.33 | -$2.7M | -2.6% | -0.7% |
| FY2022 | $276.4M | -$41.4M | -$0.51 | -$43.7M | -15.4% | -3.3% |
| FY2021 | $383.9M | -$2.8M | -$0.04 | -$200.0K | 3.2% | 0.8% |
| FY2020 | $298.2M | -$23.4M | -$0.32 | $31.5M | 3.9% | 1.2% |
| FY2019 | — | — | — | — | — | — |
| FY2018 | $229.2M | $1.4M | -$8,697.61 | -$26.0M | 4.8% | 1.1% |
| FY2017 | $209.7M | $27.7M | $27,801.44 | $19.2M | 14.9% | 18.9% |
| FY2016 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Ranpak Holdings Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Ranpak Holdings Corp. has historically struggled to out-earn its cost of capital, averaging just 1.8% ROIC.
Ranpak Holdings Corp. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Ranpak Holdings Corp. is modeled at 5.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $488825.63 per share.