Verallia SAS
F:1VRA

Watchlist Manager
Verallia SAS Logo
Verallia SAS
F:1VRA
Watchlist
Price: 22.72 EUR -2.32% Market Closed
Market Cap: 2.7B EUR

Relative Value

The Relative Value of one 1VRA stock under the Base Case scenario is 35.74 EUR. Compared to the current market price of 22.72 EUR, Verallia SAS is Undervalued by 36%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

1VRA Relative Value
Base Case
35.74 EUR
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
36
Median 3Y
1
Median 5Y
1.1
Industry
0.8
Forward
0.8
vs History
17
vs Industry
45
Median 3Y
11.3
Median 5Y
11.8
Industry
16
Forward
15.9
vs History
71
vs Industry
54
Median 3Y
5.1
Median 5Y
5.1
Industry
8.4
vs History
60
vs Industry
44
Median 3Y
9.9
Median 5Y
9.9
Industry
15
vs History
82
vs Industry
10
Median 3Y
3.8
Median 5Y
4
Industry
1.2
vs History
74
vs Industry
27
Median 3Y
1.5
Median 5Y
1.5
Industry
1
Forward
1.3
vs History
33
vs Industry
27
Median 3Y
6.2
Median 5Y
6.6
Industry
4.6
vs History
49
vs Industry
60
Median 3Y
5.5
Median 5Y
5.6
Industry
8.7
Forward
6.3
vs History
22
vs Industry
56
Median 3Y
8.4
Median 5Y
8.9
Industry
12.9
Forward
13.2
vs History
30
vs Industry
47
Median 3Y
7.8
Median 5Y
7.4
Industry
10
vs History
31
vs Industry
17
Median 3Y
16.7
Median 5Y
13.6
Industry
14.8
vs History
80
vs Industry
29
Median 3Y
1.5
Median 5Y
1.5
Industry
1

Multiples Across Competitors

1VRA Competitors Multiples
Verallia SAS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Verallia SAS
F:1VRA
2.7B EUR 0.8 14.9 5.5 9.9
US
Ball Corp
NYSE:BALL
14B USD 1.1 20.6 10.3 15
US
Crown Holdings Inc
NYSE:CCK
11.8B USD 1 12.4 7.9 10
CA
CCL Industries Inc
TSX:CCL.B
14.9B CAD 2 18.4 10.2 14.3
US
Aptargroup Inc
NYSE:ATR
8B USD 2.2 19 10.7 16.4
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
4.3B USD 0.7 13.7 8.1 12.1
ZA
Nampak Ltd
JSE:NPK
4.3B Zac 0 0 0 0
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
580.9B JPY 0.6 13.1 5.7 12.5
ES
Vidrala SA
MAD:VID
3.1B EUR 2.1 10.9 7.4 10.2
US
Greif Inc
NYSE:GEF
3.3B USD 0.6 17.2 7.8 12.3
P/E Multiple
Earnings Growth PEG
FR
Verallia SAS
F:1VRA
Average P/E: 15.7
14.9
6%
2.5
US
B
Ball Corp
NYSE:BALL
20.6
-33%
N/A
US
Crown Holdings Inc
NYSE:CCK
12.4
35%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
18.4
4%
4.6
US
Aptargroup Inc
NYSE:ATR
19
4%
4.7
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
13.7
18%
0.8
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
13.1
N/A N/A
ES
Vidrala SA
MAD:VID
10.9
-4%
N/A
US
Greif Inc
NYSE:GEF
17.2
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Verallia SAS
F:1VRA
Average EV/EBITDA: 8.1
5.5
-2%
N/A
US
B
Ball Corp
NYSE:BALL
10.3
8%
1.3
US
Crown Holdings Inc
NYSE:CCK
7.9
4%
2
CA
C
CCL Industries Inc
TSX:CCL.B
10.2
6%
1.7
US
Aptargroup Inc
NYSE:ATR
10.7
5%
2.1
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.1
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
8%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.7
N/A N/A
ES
Vidrala SA
MAD:VID
7.4
2%
3.7
US
Greif Inc
NYSE:GEF
7.8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Verallia SAS
F:1VRA
Average EV/EBIT: 12.5
9.9
-6%
N/A
US
B
Ball Corp
NYSE:BALL
15
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10
8%
1.2
CA
C
CCL Industries Inc
TSX:CCL.B
14.3
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.4
5%
3.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.1
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available
11%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.5
N/A N/A
ES
Vidrala SA
MAD:VID
10.2
1%
10.2
US
Greif Inc
NYSE:GEF
12.3
3%
4.1