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 | 11.8x - 13.0x | 12.4x |
| Selected Fwd P/E Multiple | 9.8x - 10.8x | 10.3x |
| Fair Value | €19.77 - €21.85 | €20.81 |
| Upside | 0.9% - 11.6% | 6.3% |
| Benchmarks | - | Full Ticker |
| Avery Dennison Corporation | - | NYSE:AVY |
| Crown Holdings, Inc. | - | NYSE:CCK |
| Ball Corporation | - | NYSE:BALL |
| AptarGroup, Inc. | - | NYSE:ATR |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Graphic Packaging Holding Company | - | DB:4W8 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AVY | CCK | BALL | ATR | SLGN | 4W8 | |||
| NYSE:AVY | NYSE:CCK | NYSE:BALL | NYSE:ATR | NYSE:SLGN | DB:4W8 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 18.3% | 1.8% | -5.6% | 9.1% | 7.4% | 26.0% | ||
| 3Y CAGR | -1.6% | NM- | -21.5% | 15.3% | -8.4% | 47.8% | ||
| Latest Twelve Months | 26.1% | 28.9% | 20.6% | 18.4% | -6.4% | -9.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.9% | 4.1% | 11.3% | 8.0% | 5.6% | 5.3% | ||
| Prior Fiscal Year | 6.0% | 3.7% | 4.0% | 8.2% | 5.4% | 7.7% | ||
| Latest Fiscal Year | 8.1% | 3.6% | 3.6% | 10.5% | 4.7% | 7.5% | ||
| Latest Twelve Months | 8.0% | 4.6% | 4.4% | 10.4% | 4.8% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 8.9x | 12.1x | 14.6x | 11.3x | 7.7x | ||
| Price / LTM Sales | 1.6x | 1.0x | 1.4x | 3.0x | 1.0x | 0.8x | ||
| LTM P/E Ratio | 20.3x | 21.7x | 31.4x | 28.4x | 20.7x | 10.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 20.3x | 21.7x | 31.4x | |||||
| Historical LTM P/E Ratio | 11.0x | 16.9x | 33.7x | |||||
| Selected P/E Multiple | 11.8x | 12.4x | 13.0x | |||||
| (x) LTM Net Income | 620 | 620 | 620 | |||||
| (=) Equity Value | 7,317 | 7,702 | 8,087 | |||||
| (/) Shares Outstanding | 301.8 | 301.8 | 301.8 | |||||
| Implied Value Range | 24.25 | 25.52 | 26.80 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.63 | 21.72 | 22.81 | 19.59 | ||||
| Upside / (Downside) | 5.4% | 10.9% | 16.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AVY | CCK | BALL | ATR | SLGN | 4W8 | |
| Value of Common Equity | 14,202 | 12,087 | 16,562 | 10,512 | 5,994 | 6,945 | |
| (/) Shares Outstanding | 78.2 | 115.1 | 277.4 | 66.0 | 107.0 | 301.8 | |
| Implied Stock Price | 181.67 | 105.05 | 59.70 | 159.17 | 56.02 | 23.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |
| Implied Stock Price (Trading Cur) | 181.67 | 105.05 | 59.70 | 159.17 | 56.02 | 19.59 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |