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 Pb Multiple | 1.0x - 1.2x | 1.1x |
| Historical Pb Multiple | 1.3x - 4.2x | 3.5x |
| Fair Value | €1.35 - €1.49 | €1.42 |
| Upside | 41.3% - 56.1% | 48.7% |
| Benchmarks | - | Full Ticker |
| Huhtamäki Oyj | - | HLSE:HUH1V |
| Sealed Air Corporation | - | NYSE:SEE |
| International Paper Company | - | NYSE:IP |
| Graphic Packaging Holding Company | - | NYSE:GPK |
| Avery Dennison Corporation | - | NYSE:AVY |
| Orora Limited | - | DB:OORD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HUH1V | SEE | IP | GPK | AVY | OORD | |||
| HLSE:HUH1V | NYSE:SEE | NYSE:IP | NYSE:GPK | NYSE:AVY | DB:OORD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.3% | -1.7% | -4.4% | 26.0% | 18.3% | 9.7% | ||
| 3Y CAGR | 4.1% | -18.1% | -11.8% | 47.8% | -1.6% | 12.6% | ||
| Latest Twelve Months | 8.6% | -20.6% | 84.4% | -9.0% | 40.1% | 77.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | 8.1% | 5.0% | 5.1% | 7.9% | 6.1% | ||
| Prior Fiscal Year | 4.9% | 6.2% | 1.6% | 7.7% | 6.0% | 4.3% | ||
| Latest Fiscal Year | 5.4% | 5.0% | 3.0% | 7.5% | 8.1% | 3.9% | ||
| Latest Twelve Months | 5.4% | 5.0% | 3.0% | 7.5% | 8.1% | 3.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.4% | 508.1% | 9.3% | 19.7% | 38.3% | 13.0% | ||
| Prior Fiscal Year | 11.2% | 75.9% | 3.6% | 29.3% | 24.2% | 24.1% | ||
| Latest Twelve Months | 11.6% | 45.9% | 6.7% | 22.7% | 31.8% | 6.7% | ||
| Next Fiscal Year | 12.7% | 56.6% | 14.6% | 23.5% | 32.7% | 7.2% | ||
| Two Fiscal Years Forward | 13.0% | 42.3% | 19.7% | 22.5% | 31.6% | 8.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.7x | 1.3x | 0.8x | 1.5x | 0.4x | ||
| Price / LTM EPS | 15.3x | 14.2x | 44.9x | 11.3x | 19.0x | 13.5x | ||
| Price / Book | 1.7x | 6.1x | 3.1x | 2.5x | 5.8x | 0.8x | ||
| Price / Fwd Book | 1.6x | 4.1x | 2.8x | 2.2x | 5.2x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.7x | 3.1x | 6.1x | |||||
| Historical P/B Ratio | 1.3x | 3.5x | 4.2x | |||||
| Selected P/B Multiple | 1.0x | 1.1x | 1.2x | |||||
| (x) Book Value | 2,968 | 2,968 | 2,968 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HUH1V | SEE | IP | GPK | AVY | OORD | |
| Value of Common Equity | 3,424 | 3,810 | 24,660 | 7,457 | 13,385 | 2,205 | |
| (/) Shares Outstanding | 104.8 | 145.8 | 526.1 | 300.2 | 79.0 | 1,298.1 | |
| Implied Stock Price | 32.68 | 26.14 | 46.87 | 24.84 | 169.50 | 1.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.78 | |
| Implied Stock Price (Trading Cur) | 32.68 | 26.14 | 46.87 | 24.84 | 169.50 | 0.96 | |
| Trading Currency | EUR | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.78 | |