Based on BofA Securities review of the enterprise values to adjusted EBITDA multiples
observed for the selected publicly traded companies and on its professional judgment and experience, BofA Securities applied an adjusted EBITDA multiple reference range of 7.5x to 9.5x to the estimates of calendar year 2024 adjusted EBITDA for
International Paper as reflected in the International Paper Forecasts, to calculate a range of implied enterprise values for International Paper. BofA Securities then calculated an implied equity value per share reference range for International
Paper (rounded to the nearest $0.05) by deducting from this range of implied enterprise values an estimate of the net debt of International Paper as of December 31, 2023 of approximately $4,449 million, as provided by the
management of International Paper, and dividing the results by a number of fully-diluted shares of Common Stock outstanding of approximately 354.259 million (calculated on a treasury stock method basis, based on information
provided by the management of International Paper).
|
6. |
The disclosure in the paragraph under the caption Summary of Material Company Financial
Analyses of International PaperDiscounted Cash Flow Analysis beginning on page 85 of the Proxy Statement is hereby amended and restated as follows (with the new text in bold and underlined; deleted text in bold and
strikethrough): |
BofA Securities performed a discounted cash flow analysis of International Paper to calculate a range of implied
present values per share of Common Stock utilizing estimates of the standalone, unlevered, after-tax free cash flows International Paper was expected to generate over the period from calendar year 2024 through calendar year 2029 based on the
International Paper Forecasts. BofA Securities calculated a terminal value for International Paper by applying an assumed perpetuity growth rate range of 2.00% to 3.00%, reflecting guidance provided by the management of International Paper, to the
terminal year unlevered free cash flows. The unlevered free cash flows and the terminal values were discounted to December 31, 2023, utilizing mid-year discounting convention, and using discount rates ranging from 7.50% to 9.00%,
which were based on an estimate of International Papers weighted average cost of capital derived using the capital asset pricing model, which took into account, among other things, the risk-free rate, the relevant unlevered beta and the
historical equity risk premium. BofA Securities then calculated an implied equity value per share reference range for International Paper (rounded to the nearest $0.05) by deducting from this range of present values International
Papers an estimate of the net debt of approximately $4,449 million International Paper as of December 31, 2023, as provided by the management of International Paper, and dividing the
result by a number of fully-diluted shares of Common Stock outstanding of approximately 354.259 million (calculated on a treasury stock method basis, based on information provided by the management of International Paper). This
analysis indicated the following approximate implied equity value reference range per share (rounded to the nearest $0.05) for International Paper, as compared to the closing price per share of Common Stock as of April 12, 2024:
|
7. |
The disclosure in the paragraph under the caption Summary of Material Company Financial
Analyses of International PaperWall Street Research Analysts Price Targets beginning on page 86 of the Proxy Statement is hereby amended and restated as follows (with the new text in bold and underlined; deleted text in bold
and strikethrough): |
Wall Street Research Analysts Price Targets. BofA Securities reviewed
certain seven publicly available equity research analyst price targets for shares of Common Stock as of April 12, 2024 which indicated a range of $36.60 to $43.00 and a present value of $33.40 to $39.25 when discounted
by one year at International Papers estimated mid-point cost of equity of 9.50%, derived using the capital asset pricing model.
Cautionary
Statement Regarding Forward-Looking Statements
Certain statements in this Current Report on Form 8-K that are not historical in nature may be
considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. Forward-looking statements can be identified by the use of forward-looking or conditional words such as
expects, anticipates, believes, estimates, could, should, can, forecast, intend, look, may, will,
remain, confident, commit and plan or similar expressions. These statements are not guarantees of future performance and reflect managements current views and speak only as to the dates the
statements are made and are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in these statements. All statements, other than statements of historical fact, are forward-looking
statements, including, but not limited to, statements regarding the anticipated financial results, economic conditions, industry trends, future prospects and the execution, consummation and anticipated benefits of corporate transactions or
contemplated acquisitions, including the pending acquisition of DS Smith Plc (the Combination). Factors which could cause actual results to differ include but are not limited to: (i) our ability to consummate and achieve the
benefits expected from, and other risks associated with, acquisitions, joint ventures, divestitures, spinoffs, capital investments and other corporate transactions, including, but not limited to, the Combination and our ability to integrate and
implement our plans, forecasts, and other expectations with respect to the combined company; (ii)