W

Winpak Ltd
F:25W

Watchlist Manager
Winpak Ltd
F:25W
Watchlist
Price: 27.6 EUR Market Closed
Market Cap: 1.8B EUR

Relative Value

The Relative Value of one 25W stock under the Base Case scenario is hidden EUR. Compared to the current market price of 27.6 EUR, Winpak Ltd is hidden .

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.

25W Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
23
Median 3Y
1.7
Median 5Y
1.8
Industry
0.8
Forward
1.7
vs History
61
vs Industry
52
Median 3Y
14
Median 5Y
15.3
Industry
16.2
Forward
14.3
vs History
53
vs Industry
33
Median 3Y
11.9
Median 5Y
13.7
Industry
8.5
vs History
58
vs Industry
16
Median 3Y
31
Median 5Y
34
Industry
15.6
vs History
68
vs Industry
37
Median 3Y
1.5
Median 5Y
1.6
Industry
1.2
vs History
49
vs Industry
37
Median 3Y
1.4
Median 5Y
1.4
Industry
1
Forward
1.4
vs History
60
vs Industry
54
Median 3Y
4.5
Median 5Y
4.9
Industry
4.6
vs History
61
vs Industry
61
Median 3Y
6.6
Median 5Y
7.2
Industry
8.8
Forward
6.8
vs History
57
vs Industry
64
Median 3Y
8.4
Median 5Y
9.3
Industry
13.2
Forward
8.9
vs History
52
vs Industry
53
Median 3Y
9.6
Median 5Y
10.8
Industry
10.1
vs History
49
vs Industry
22
Median 3Y
22.5
Median 5Y
23.4
Industry
14.7
vs History
76
vs Industry
27
Median 3Y
1.6
Median 5Y
1.7
Industry
1

Multiples Across Competitors

25W Competitors Multiples
Winpak Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Winpak Ltd
F:25W
2.7B EUR 1.7 14.2 6.8 8.9
US
Ball Corp
NYSE:BALL
15.1B USD 1.2 22.2 10.9 15.8
US
Crown Holdings Inc
NYSE:CCK
12B USD 1 12.7 8 10.1
CA
CCL Industries Inc
TSX:CCL.B
14.9B CAD 2 18.4 10.2 14.3
US
Aptargroup Inc
NYSE:ATR
8.2B USD 2.2 19.5 11 16.8
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
4.5B USD 0.7 14.4 8.3 12.4
ZA
Nampak Ltd
JSE:NPK
4.2B Zac 0 0 0 0
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
597.1B JPY 0.6 13.5 5.8 12.9
ES
Vidrala SA
MAD:VID
3.2B EUR 2.1 11.2 7.6 10.5
US
Greif Inc
NYSE:GEF
3.4B USD 0.7 18 8 12.7
P/E Multiple
Earnings Growth PEG
CA
W
Winpak Ltd
F:25W
Average P/E: 16.1
14.2
5%
2.8
US
B
Ball Corp
NYSE:BALL
22.2
-33%
N/A
US
Crown Holdings Inc
NYSE:CCK
12.7
35%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
18.4
4%
4.6
US
Aptargroup Inc
NYSE:ATR
19.5
4%
4.9
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
14.4
18%
0.8
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
13.5
N/A N/A
ES
Vidrala SA
MAD:VID
11.2
-4%
N/A
US
Greif Inc
NYSE:GEF
18
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
W
Winpak Ltd
F:25W
Average EV/EBITDA: 8.4
6.8
3%
2.3
US
B
Ball Corp
NYSE:BALL
10.9
8%
1.4
US
Crown Holdings Inc
NYSE:CCK
8
5%
1.6
CA
C
CCL Industries Inc
TSX:CCL.B
10.2
6%
1.7
US
Aptargroup Inc
NYSE:ATR
11
5%
2.2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.3
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.8
N/A N/A
ES
Vidrala SA
MAD:VID
7.6
2%
3.8
US
Greif Inc
NYSE:GEF
8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
W
Winpak Ltd
F:25W
Average EV/EBIT: 12.7
8.9
2%
4.5
US
B
Ball Corp
NYSE:BALL
15.8
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10.1
8%
1.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.3
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.8
5%
3.4
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.4
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.9
N/A N/A
ES
Vidrala SA
MAD:VID
10.5
1%
10.5
US
Greif Inc
NYSE:GEF
12.7
0%
N/A