Subscribe

BillerudKorsnäs AB (publ) (BILL.ST)

SEK62.15 +0.85 (+1.39%)
SE STO Basic Materials Paper, Lumber & Forest Products
Address Evenemangsgatan 17 169 27
Solna, SE
CEO Ivar Vatne
IPO 2000-01-03
ISIN SE0000862997

Explore sections of this company profile

Also trades on Other OTC · BLRDF (USD) Stockholm Stock Exchange · BILL.ST (SEK)
Description

BillerudKorsnäs AB (publ), a company founded in 1926 and headquartered in Solna, Sweden, specializes in delivering fiber-based packaging materials and comprehensive solutions across Sweden and international markets. The firm organizes its operations into three primary divisions: Product area Board, Product area Paper, and Solutions & Other. Its offerings include specialized kraft papers, suitable for applications in medical equipment and food packaging, alongside sack papers utilized in manufacturing various types of sacks. Additionally, BillerudKorsnäs develops integrated packaging systems for brand owners and produces materials such as liquid packaging board, carton board, and components like fluting and liners. The company's clientele spans packaging manufacturers, brand companies, and significant retail and supermarket chains.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK62.15 +0.85 (+1.39%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
702.0K
Beta
0.44
Float Shares
218.43M
Free Float %
87.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.54% -6.13% -2.70% -25.74% -34.33% -35.44% -41.28% -28.22% -59.89% -48.35% -24.88%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
62.15
DCF (Unlevered) 411.66 +562.4%
DCF (Levered) 338.76 +445.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 83% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 4 0
Hold 1 -2
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.38
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Paper, Lumber & Forest Products: +0.4%
    -6.8% Q1'26: -11.5% (vs Q1'25)
  • EPS growth Paper, Lumber & Forest Products: -12.0%
    -59.3% Q1'26: -152.7% (vs Q1'25)
  • FCF margin FCF growth · Paper, Lumber & Forest Products: +37.3%
    +1.6% Q1'26: -1.3% (vs Q1'25)
  • EBIT margin Paper, Lumber & Forest Products: +5.4%
    +2.6% Q1'26: -2.0% (vs Q1'25)
  • ROIC Paper, Lumber & Forest Products: +2.9%
    +2.5% Q1'26: -1.9% (vs Q1'25)
  • Share dilution Paper, Lumber & Forest Products: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Paper, Lumber & Forest Products: 0.66×
    1.89× Q1'26: 3.96× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.43) × ERP
WACC = 67% × Ke + 33% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 411.66 Current price: 62.15
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
5 EPS Ana.
Dec 2027
6 Rev. Ana.
4 EPS Ana.
Dec 2028
6 Rev. Ana.
5 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
21.81B
est: 21.80B (+0.1%)
21.66B
est: 21.52B (+0.7%)
22.35B
est: 22.34B (+0.0%)
23.69B
est: 24.12B (-1.8%)
24.45B
est: 24.66B (-0.9%)
23.88B
est: 23.95B (-0.3%)
26.21B
est: 26.09B (+0.4%)
42.59B
est: 42.61B (0.0%)
41.22B
est: 41.10B (+0.3%)
43.45B
est: 42.57B (+2.1%)
40.49B
est: 41.23B (-1.8%)
39.17B
38.29B – 39.59B
-5.0% YoY
40.52B
39.79B – 41.99B
+3.4% YoY
41.34B
41.09B – 41.58B
+2.0% YoY
43.09B
42.22B – 44.11B
+4.2% YoY
44.96B
44.05B – 46.02B
+4.3% YoY
EBITDA
4.01B
est: 2.91B (+37.7%)
3.51B
est: 2.87B (+22.2%)
3.73B
est: 2.98B (+25.0%)
2.91B
est: 3.22B (-9.6%)
3.13B
est: 3.29B (-5.0%)
2.73B
est: 3.20B (-14.6%)
3.88B
est: 3.49B (+11.3%)
8.47B
est: 5.69B (+48.8%)
3.33B
est: 5.35B (-37.7%)
5.47B
est: 5.54B (-1.3%)
3.92B
est: 5.36B (-26.9%)
5.10B
4.98B – 5.15B
-5.0% YoY
5.27B
5.18B – 5.46B
+3.4% YoY
5.38B
5.34B – 5.41B
+2.0% YoY
5.61B
5.49B – 5.74B
+4.2% YoY
5.85B
5.73B – 5.99B
+4.3% YoY
EBIT
2.58B
est: 1.41B (+83.8%)
2.07B
est: 1.39B (+49.4%)
2.20B
est: 1.44B (+52.5%)
1.40B
est: 1.56B (-9.7%)
1.39B
est: 1.59B (-12.8%)
796.00M
est: 1.54B (-48.5%)
1.97B
est: 1.68B (+17.1%)
6.03B
est: 2.75B (+119.5%)
552.00M
est: 2.59B (-78.7%)
2.61B
est: 2.68B (-2.8%)
1.05B
est: 2.60B (-59.4%)
2.47B
2.41B – 2.49B
-5.0% YoY
2.55B
2.51B – 2.65B
+3.4% YoY
2.61B
2.59B – 2.62B
+2.0% YoY
2.72B
2.66B – 2.78B
+4.2% YoY
2.83B
2.78B – 2.90B
+4.3% YoY
Net Income
1.81B
est: 1.84B (-1.3%)
1.52B
est: 2.03B (-25.2%)
1.64B
est: 1.89B (-13.5%)
1.04B
est: 1.70B (-39.1%)
1.01B
est: 941.34M (+7.4%)
660.00M
est: 631.28M (+4.5%)
1.49B
est: 1.81B (-17.9%)
4.59B
est: 5.14B (-10.7%)
484.00M
est: 702.00M (-31.1%)
1.75B
est: 1.47B (+18.8%)
711.00M
est: 845.46M (-15.9%)
-31.82M
-399.31M – 781.66M
-103.8% YoY
963.10M
826.12M – 1.81B
+3,127.2% YoY
1.31B
989.55M – 2.07B
+36.2% YoY
2.26B
2.20B – 2.33B
+72.6% YoY
2.39B
2.32B – 2.46B
+5.5% YoY
SGA
4.42B
est: 7.11B (-37.9%)
4.57B
est: 7.02B (-34.9%)
4.63B
est: 7.29B (-36.5%)
5.47B
est: 7.87B (-30.5%)
5.06B
est: 8.05B (-37.1%)
5.29B
est: 7.82B (-32.3%)
5.86B
est: 8.52B (-31.2%)
15.33B
est: 13.91B (+10.2%)
18.41B
est: 11.59B (+58.8%)
16.53B
est: 12.01B (+37.7%)
est: 11.63B (-100.0%)
11.05B
10.80B – 11.17B
-5.0% YoY
11.43B
11.22B – 11.84B
+3.4% YoY
11.66B
11.59B – 11.73B
+2.0% YoY
12.16B
11.91B – 12.44B
+4.2% YoY
12.68B
12.43B – 12.98B
+4.3% YoY
EPS
8.15
est: 7.38 (+10.4%)
6.83
est: 8.16 (-16.3%)
7.37
est: 7.61 (-3.2%)
4.67
est: 6.84 (-31.8%)
4.56
est: 3.79 (+20.4%)
3.05
est: 2.54 (+20.1%)
6.69
est: 7.27 (-8.0%)
20.13
est: 20.66 (-2.6%)
1.95
est: 2.82 (-31.0%)
7.02
est: 5.90 (+19.0%)
2.86
est: 3.39 (-15.7%)
1.07
-1.61 – 3.14
-68.4% YoY
4.64
3.32 – 7.27
+332.9% YoY
6.17
3.98 – 8.32
+33.0% YoY
9.10
8.86 – 9.38
+47.5% YoY
9.60
9.35 – 9.89
+5.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-28 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-27 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-26 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-25 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-22 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-21 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-20 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-19 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-18 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-15 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-13 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-12 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-05-11 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-08 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-07 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-06 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-05 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-05-04 B+ 3/5 5/5 2/5 4/5 2/5 1/5 4/5
2026-04-30 B+ 3/5 5/5 3/5 4/5 2/5 1/5 4/5
2026-04-29 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-28 A- 4/5 5/5 3/5 5/5 1/5 2/5 4/5
2026-04-27 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-24 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-23 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-22 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-21 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-20 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-17 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5
2026-04-16 B+ 3/5 5/5 3/5 5/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-3.66B
OE per share TTM
-14.70
Owner's Yield
-23.99%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
77.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 93 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
178.9K
Shares Outstanding
248.70M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ivar Vatne President & Chief Executive Officer 13M male
Andrei Kres Chief Financial Officer male
Doug Schwartz President of North America male
Jaakko Nikkila President of Billerud Europe male
Lena Schattauer Head of Investor Relations & Director Investor Relations female
Louise Wileen Bjarke Head of Press
Paulina Ekvall Executive Vice President of HR, Brand & Communications female
Robert Pletzin Head of Media Relations male
Andreas Mattsson Executive Vice President of Legal & Strategic Projects male
Tor Lundqvist SVP Operations of Billerud Europe male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits