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 Ps Multiple | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €50.45 - €55.76 | €53.10 |
| Upside | -11.5% - -2.2% | -6.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Crown Holdings, Inc. | - | NYSE:CCK |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Ball Corporation | - | NYSE:BALL |
| Sonoco Products Company | - | NYSE:SON |
| AptarGroup, Inc. | - | NYSE:ATR |
| Berry Global Group, Inc. | - | DB:BP0 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| CCK | SLGN | BALL | SON | ATR | BP0 | |||
| NYSE:CCK | NYSE:SLGN | NYSE:BALL | NYSE:SON | NYSE:ATR | DB:BP0 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.3% | 5.5% | 0.6% | -0.3% | 4.6% | 6.7% | ||
| 3Y CAGR | 1.2% | 1.0% | -5.1% | -1.7% | 3.5% | -4.0% | ||
| Latest Twelve Months | -1.7% | -2.2% | -2.2% | -2.5% | 2.7% | 3.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | 5.6% | 10.6% | 4.2% | 7.9% | 4.9% | ||
| Prior Fiscal Year | 3.7% | 5.4% | 4.0% | 7.0% | 8.2% | 4.8% | ||
| Latest Fiscal Year | 3.6% | 4.7% | 3.6% | 1.3% | 10.5% | 4.2% | ||
| Latest Twelve Months | 3.6% | 4.7% | 3.6% | 1.3% | 10.5% | 4.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.3x | 10.0x | 10.3x | 12.4x | 13.2x | 7.7x | ||
| Price / LTM Sales | 0.8x | 0.9x | 1.2x | 0.8x | 2.6x | 0.6x | ||
| LTM P/E Ratio | 23.0x | 18.9x | 32.1x | 61.8x | 25.3x | 14.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 0.9x | 2.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.6x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 12,310 | 12,310 | 12,310 | |||||
| (=) Equity Value | 6,898 | 7,261 | 7,624 | |||||
| (/) Shares Outstanding | 115.8 | 115.8 | 115.8 | |||||
| Implied Value Range | 59.57 | 62.70 | 65.84 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 52.53 | 55.29 | 58.05 | 57.00 | ||||
| Upside / (Downside) | -7.8% | -3.0% | 1.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CCK | SLGN | BALL | SON | ATR | BP0 | |
| Value of Common Equity | 9,695 | 5,227 | 13,580 | 4,277 | 9,506 | 7,485 | |
| (/) Shares Outstanding | 115.6 | 106.8 | 282.4 | 98.6 | 66.0 | 115.8 | |
| Implied Stock Price | 83.84 | 48.94 | 48.09 | 43.37 | 144.11 | 64.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 83.84 | 48.94 | 48.09 | 43.37 | 144.11 | 57.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |