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 | 14.5x - 16.1x | 15.3x |
Selected Fwd P/E Multiple | 11.2x - 12.4x | 11.8x |
Fair Value | €89.67 - €99.11 | €94.39 |
Upside | 18.3% - 30.7% | 24.5% |
Benchmarks | - | Full Ticker |
SIG Group AG | - | SWX:SIGN |
Huhtamäki Oyj | - | HLSE:HUH1V |
Packaging Corporation of America | - | DB:PKA |
Orora Limited | - | DB:OORD |
Sealed Air Corporation | - | DB:SDA |
Mayr-Melnhof Karton AG | - | DB:MYM |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
SIGN | HUH1V | PKA | OORD | SDA | MYM | |||
SWX:SIGN | HLSE:HUH1V | DB:PKA | DB:OORD | DB:SDA | DB:MYM | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 12.7% | 3.3% | 3.0% | 9.7% | -1.7% | -10.6% | ||
3Y CAGR | 4.2% | 4.1% | -1.4% | 12.6% | -18.1% | -17.0% | ||
Latest Twelve Months | -20.0% | -13.7% | 26.0% | 77.6% | -15.8% | 86.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 5.5% | 5.7% | 10.0% | 6.1% | 8.0% | 5.0% | ||
Prior Fiscal Year | 7.5% | 4.9% | 9.7% | 4.3% | 6.2% | 2.1% | ||
Latest Fiscal Year | 5.8% | 5.4% | 9.5% | 3.9% | 5.0% | 2.7% | ||
Latest Twelve Months | 5.8% | 4.9% | 10.4% | 3.3% | 5.7% | 2.9% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 11.0x | 9.5x | 11.1x | 5.5x | 8.4x | 6.8x | ||
Price / LTM Sales | 1.8x | 0.8x | 2.1x | 0.5x | 0.8x | 0.4x | ||
LTM P/E Ratio | 31.1x | 16.5x | 20.5x | 15.3x | 14.9x | 12.5x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 14.9x | 16.5x | 31.1x | |||||
Historical LTM P/E Ratio | 8.1x | 20.7x | 33.1x | |||||
Selected P/E Multiple | 14.5x | 15.3x | 16.1x | |||||
(x) LTM Net Income | 118 | 118 | 118 | |||||
(=) Equity Value | 1,721 | 1,811 | 1,902 | |||||
(/) Shares Outstanding | 19.6 | 19.6 | 19.6 | |||||
Implied Value Range | 87.58 | 92.19 | 96.80 | |||||
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 87.58 | 92.19 | 96.80 | 75.80 | ||||
Upside / (Downside) | 15.5% | 21.6% | 27.7% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | SIGN | HUH1V | PKA | OORD | SDA | MYM | |
Value of Common Equity | 6,083 | 3,307 | 18,427 | 2,613 | 4,491 | 1,489 | |
(/) Shares Outstanding | 382.2 | 105.0 | 89.3 | 1,280.8 | 147.1 | 19.6 | |
Implied Stock Price | 15.91 | 31.50 | 206.25 | 2.04 | 30.54 | 75.80 | |
FX Conversion Rate to Trading Currency | 1.07 | 1.00 | 1.17 | 1.79 | 1.17 | 1.00 | |
Implied Stock Price (Trading Cur) | 14.86 | 31.50 | 175.60 | 1.14 | 26.00 | 75.80 | |
Trading Currency | CHF | EUR | EUR | EUR | EUR | EUR | |
FX Rate to Reporting Currency | 1.07 | 1.00 | 1.17 | 1.79 | 1.17 | 1.00 |