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 | 0.8x - 0.9x | 0.8x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | €37.83 - €41.81 | €39.82 |
| Upside | -6.4% - 3.5% | -1.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AptarGroup, Inc. | - | NYSE:ATR |
| Ball Corporation | - | NYSE:BALL |
| Berry Global Group, Inc. | - | NYSE:BERY |
| Silgan Holdings Inc. | - | NYSE:SLGN |
| Crown Holdings, Inc. | - | NYSE:CCK |
| Sonoco Products Company | - | DB:SNS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ATR | BALL | BERY | SLGN | CCK | SNS | |||
| NYSE:ATR | NYSE:BALL | NYSE:BERY | NYSE:SLGN | NYSE:CCK | DB:SNS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.6% | 0.6% | 6.7% | 5.5% | 4.3% | -0.3% | ||
| 3Y CAGR | 3.5% | -5.1% | -4.0% | 1.0% | 1.2% | -1.7% | ||
| Latest Twelve Months | 2.7% | -2.2% | 3.1% | -2.2% | -1.7% | -2.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.9% | 10.6% | 4.9% | 5.6% | 4.0% | 4.2% | ||
| Prior Fiscal Year | 8.2% | 4.0% | 4.8% | 5.4% | 3.7% | 7.0% | ||
| Latest Fiscal Year | 10.5% | 3.6% | 4.2% | 4.7% | 3.6% | 1.3% | ||
| Latest Twelve Months | 10.5% | 3.6% | 4.3% | 4.7% | 3.6% | 1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.5x | 10.4x | 7.8x | 10.2x | 8.4x | 12.7x | ||
| Price / LTM Sales | 2.7x | 1.2x | 0.6x | 0.9x | 0.8x | 0.8x | ||
| LTM P/E Ratio | 26.1x | 32.3x | 14.8x | 19.6x | 23.7x | 65.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 0.9x | 2.7x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.8x | 1.2x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) LTM Sales | 5,305 | 5,305 | 5,305 | |||||
| (=) Equity Value | 4,103 | 4,319 | 4,535 | |||||
| (/) Shares Outstanding | 98.6 | 98.6 | 98.6 | |||||
| Implied Value Range | 41.60 | 43.79 | 45.98 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 36.74 | 38.67 | 40.60 | 40.40 | ||||
| Upside / (Downside) | -9.1% | -4.3% | 0.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ATR | BALL | BERY | SLGN | CCK | SNS | |
| Value of Common Equity | 9,766 | 13,695 | 7,933 | 5,425 | 10,029 | 4,512 | |
| (/) Shares Outstanding | 66.0 | 282.4 | 115.8 | 106.8 | 115.6 | 98.6 | |
| Implied Stock Price | 148.05 | 48.50 | 68.51 | 50.80 | 86.73 | 45.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 148.05 | 48.50 | 68.51 | 50.80 | 86.73 | 40.40 | |
| 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 | |