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 P/E Multiple | 15.9x - 17.6x | 16.7x |
| Selected Fwd P/E Multiple | 11.9x - 13.1x | 12.5x |
| Fair Value | €8.35 - €9.23 | €8.79 |
| Upside | -4.2% - 5.9% | 0.8% |
| Benchmarks | - | Full Ticker |
| SIG Group AG | - | OTCPK:SCBG.F |
| International Paper Company | - | NYSE:IP |
| Berry Global Group, Inc. | - | NYSE:BERY |
| Graphic Packaging Holding Company | - | NYSE:GPK |
| Winpak Ltd. | - | OTCPK:WIPK.F |
| Amcor plc | 48,500.0% | DB:485 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SCBG.F | IP | BERY | GPK | WIPK.F | 485 | |||
| OTCPK:SCBG.F | NYSE:IP | NYSE:BERY | NYSE:GPK | OTCPK:WIPK.F | DB:485 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.7% | -4.4% | 5.0% | 26.0% | 5.4% | 11.2% | ||
| 3Y CAGR | 4.2% | -11.8% | -11.0% | 47.8% | 12.9% | -8.1% | ||
| Latest Twelve Months | -20.0% | 84.4% | -5.8% | -9.0% | 0.9% | 24.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.5% | 5.0% | 4.9% | 5.1% | 12.1% | 6.1% | ||
| Prior Fiscal Year | 7.5% | 1.6% | 4.8% | 7.7% | 13.0% | 7.1% | ||
| Latest Fiscal Year | 5.8% | 3.0% | 4.2% | 7.5% | 13.2% | 5.3% | ||
| Latest Twelve Months | 5.8% | 3.0% | 4.3% | 7.5% | 13.2% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 15.7x | 7.8x | 7.7x | 5.1x | 10.8x | ||
| Price / LTM Sales | 2.1x | 1.5x | 0.6x | 0.9x | 1.5x | 1.0x | ||
| LTM P/E Ratio | 36.5x | 48.5x | 14.7x | 11.6x | 11.3x | 17.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.3x | 14.7x | 48.5x | |||||
| Historical LTM P/E Ratio | 14.8x | 20.4x | 30.7x | |||||
| Selected P/E Multiple | 15.9x | 16.7x | 17.6x | |||||
| (x) LTM Net Income | 795 | 795 | 795 | |||||
| (=) Equity Value | 12,630 | 13,295 | 13,959 | |||||
| (/) Shares Outstanding | 1,444.3 | 1,444.3 | 1,444.3 | |||||
| Implied Value Range | 8.74 | 9.20 | 9.66 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.10 | 8.52 | 8.95 | 8.72 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SCBG.F | IP | BERY | GPK | WIPK.F | 485 | |
| Value of Common Equity | 7,241 | 27,795 | 7,973 | 7,604 | 1,719 | 13,603 | |
| (/) Shares Outstanding | 382.2 | 526.1 | 115.8 | 300.2 | 61.8 | 1,444.3 | |
| Implied Stock Price | 18.94 | 52.83 | 68.85 | 25.33 | 27.84 | 9.42 | |
| FX Conversion Rate to Trading Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 20.46 | 52.83 | 68.85 | 25.33 | 27.84 | 8.72 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |