Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM Pb Multiple | 1.1x - 1.2x | 1.1x |
Historical Pb Multiple | 0.9x - 1.8x | 1.1x |
Fair Value | kr124.65 - kr137.77 | kr131.21 |
Upside | 28.6% - 42.1% | 35.3% |
Benchmarks | - | Full Ticker |
Svenska Cellulosa Aktiebolaget SCA (publ) | - | OM:SCAA |
Graphic Packaging Holding Company | - | DB:4W8 |
Amcor plc | 48,500.0% | DB:485 |
Holmen AB (publ) | - | OM:HOLMA |
Klabin S.A. | - | BOVESPA:KLBN3 |
Billerud AB (publ) | - | BATS-CHIXE:BILLS |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
SCA A | 4W8 | 485 | HOLM A | KLBN3 | BILLS | |||
OM:SCAA | DB:4W8 | DB:485 | OM:HOLMA | BOVESPA:KLBN3 | BATS-CHIXE:BILLS | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -25.2% | 26.0% | 11.2% | -20.0% | 22.1% | 11.6% | ||
3Y CAGR | -15.1% | 47.8% | -8.1% | -1.6% | -15.4% | 5.6% | ||
Latest Twelve Months | 12.5% | -9.0% | 23.8% | -6.5% | -7.6% | 1070.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 25.5% | 5.3% | 6.2% | 19.8% | 11.3% | 6.1% | ||
Prior Fiscal Year | 18.0% | 7.7% | 7.1% | 15.7% | 14.9% | 1.2% | ||
Latest Fiscal Year | 16.2% | 7.5% | 5.3% | 12.1% | 9.3% | 4.0% | ||
Latest Twelve Months | 15.9% | 7.2% | 6.0% | 12.0% | 9.0% | 4.2% | ||
Return on Equity | ||||||||
5 Year Average Margin | 7.2% | 20.2% | 19.3% | 9.4% | 26.3% | 7.3% | ||
Prior Fiscal Year | 3.7% | 29.3% | 25.7% | 6.5% | 25.5% | 1.7% | ||
Latest Twelve Months | 3.5% | 20.6% | 20.7% | 5.1% | 18.1% | 6.6% | ||
Next Fiscal Year | 3.5% | 19.6% | 28.5% | 5.2% | 26.2% | 5.8% | ||
Two Fiscal Years Forward | 3.9% | 20.1% | 39.7% | 5.7% | 37.0% | 6.8% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 3.8x | 0.8x | 1.6x | 2.4x | 1.1x | 0.5x | ||
Price / LTM EPS | 23.6x | 10.6x | 27.5x | 20.2x | 12.6x | 13.0x | ||
Price / Book | 0.8x | 2.1x | 5.7x | 1.0x | 2.6x | 0.8x | ||
Price / Fwd Book | 0.8x | 2.0x | 5.3x | 1.0x | 3.5x | 0.8x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.8x | 2.1x | 5.7x | |||||
Historical P/B Ratio | 0.9x | 1.1x | 1.8x | |||||
Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
(x) Book Value | 28,731 | 28,731 | 28,731 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SCA A | 4W8 | 485 | HOLM A | KLBN3 | BILLS | |
Value of Common Equity | 86,248 | 6,616 | 22,441 | 56,810 | 23,101 | 24,112 | |
(/) Shares Outstanding | 702.3 | 301.8 | 2,283.9 | 157.4 | 6,079.3 | 248.7 | |
Implied Stock Price | 122.80 | 21.92 | 9.83 | 361.00 | 3.80 | 96.95 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.17 | 1.17 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 122.80 | 18.73 | 8.39 | 361.00 | 3.80 | 96.95 | |
Trading Currency | SEK | EUR | EUR | SEK | BRL | SEK | |
FX Rate to Reporting Currency | 1.00 | 1.17 | 1.17 | 1.00 | 1.00 | 1.00 |