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 | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 0.9x |
| Fair Value | €85.90 - €94.94 | €90.42 |
| Upside | -2.7% - 7.6% | 2.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Ball Corporation | - | NYSE:BALL |
| Avery Dennison Corporation | - | NYSE:AVY |
| Graphic Packaging Holding Company | - | NYSE:GPK |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Sonoco Products Company | - | NYSE:SON |
| Crown Holdings, Inc. | - | DB:CWN |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| BALL | AVY | GPK | SLGN | SON | CWN | |||
| NYSE:BALL | NYSE:AVY | NYSE:GPK | NYSE:SLGN | NYSE:SON | DB:CWN | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.6% | 4.4% | 7.4% | 5.5% | -0.3% | 4.3% | ||
| 3Y CAGR | -5.1% | 1.4% | 7.2% | 1.0% | -1.7% | 1.2% | ||
| Latest Twelve Months | 0.5% | 3.6% | -6.3% | 2.0% | 13.7% | 0.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.3% | 7.9% | 5.3% | 5.6% | 4.3% | 4.1% | ||
| Prior Fiscal Year | 4.0% | 6.0% | 7.7% | 5.4% | 7.0% | 3.7% | ||
| Latest Fiscal Year | 3.6% | 8.1% | 7.5% | 4.7% | 1.3% | 3.6% | ||
| Latest Twelve Months | 4.4% | 8.0% | 7.2% | 4.8% | 1.4% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 12.3x | 7.9x | 11.2x | 12.0x | 8.9x | ||
| Price / LTM Sales | 1.2x | 1.6x | 0.8x | 1.0x | 0.8x | 1.0x | ||
| LTM P/E Ratio | 28.3x | 20.5x | 11.5x | 20.5x | 56.1x | 20.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.0x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.9x | 1.4x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 11,904 | 11,904 | 11,904 | |||||
| (=) Equity Value | 11,108 | 11,693 | 12,277 | |||||
| (/) Shares Outstanding | 115.1 | 115.1 | 115.1 | |||||
| Implied Value Range | 96.54 | 101.62 | 106.70 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 86.31 | 90.85 | 95.39 | 88.26 | ||||
| Upside / (Downside) | -2.2% | 2.9% | 8.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BALL | AVY | GPK | SLGN | SON | CWN | |
| Value of Common Equity | 14,917 | 14,323 | 7,106 | 5,933 | 4,574 | 11,359 | |
| (/) Shares Outstanding | 277.4 | 78.2 | 301.8 | 107.0 | 98.6 | 115.1 | |
| Implied Stock Price | 53.77 | 183.21 | 23.55 | 55.45 | 46.38 | 98.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |
| Implied Stock Price (Trading Cur) | 53.77 | 183.21 | 23.55 | 55.45 | 46.38 | 88.26 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |