S

Smurfit Kappa Group PLC
F:SK3

Watchlist Manager
Smurfit Kappa Group PLC
F:SK3
Watchlist
Price: 31.6 EUR 2.6% Market Closed
Market Cap: 8.3B EUR

Relative Value

There is not enough data to reliably calculate the relative value of SK3.

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.

SK3 Relative Value
Base Case
Not Available
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8
Forward
0.7
vs History
vs Industry
Median 3Y
12.4
Median 5Y
12.9
Industry
16
Forward
9.3
vs History
vs Industry
Median 3Y
6.4
Median 5Y
7
Industry
8.3
vs History
vs Industry
Median 3Y
24.8
Median 5Y
22.4
Industry
15.2
vs History
vs Industry
Median 3Y
1.8
Median 5Y
1.9
Industry
1.2
vs History
vs Industry
Median 3Y
1.1
Median 5Y
1.1
Industry
1
Forward
1
vs History
vs Industry
Median 3Y
3.2
Median 5Y
3.3
Industry
4.5
vs History
vs Industry
Median 3Y
5.9
Median 5Y
6.4
Industry
8.6
Forward
5.3
vs History
vs Industry
Median 3Y
8.5
Median 5Y
9.2
Industry
12.8
Forward
7.9
vs History
vs Industry
Median 3Y
8.2
Median 5Y
8.8
Industry
9.9
vs History
vs Industry
Median 3Y
19.7
Median 5Y
19.9
Industry
14.5
vs History
vs Industry
Median 3Y
1.3
Median 5Y
1.4
Industry
1

Multiples Across Competitors

SK3 Competitors Multiples
Smurfit Kappa Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Smurfit Kappa Group PLC
F:SK3
8.2B EUR 0.7 10.9 5.3 7.7
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
20.3B USD 0.9 -15.9 12.3 -257.9
UK
Amcor PLC
NYSE:AMCR
19B USD 1.1 32.6 12.5 20.2
US
Packaging Corp of America
NYSE:PKG
18.5B USD 2.1 20.8 11.8 17.1
US
Avery Dennison Corp
NYSE:AVY
14.2B USD 1.6 20.4 11.6 15
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
US
Sealed Air Corp
NYSE:SEE
6.2B USD 1.2 13.6 9.6 12.4
CH
SIG Group AG
SIX:SIGN
3.8B CHF 1.2 20.2 7.7 15.1
US
Graphic Packaging Holding Co
NYSE:GPK
4.6B USD 0.5 9 6.7 10.2
BR
Klabin SA
BOVESPA:KLBN4
22.9B BRL 1.1 11 7.7 19.4
P/E Multiple
Earnings Growth PEG
IE
S
Smurfit Kappa Group PLC
F:SK3
Average P/E: 456.2
10.9
13%
0.8
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -15.9
44%
N/A
UK
Amcor PLC
NYSE:AMCR
32.6
64%
0.5
US
Packaging Corp of America
NYSE:PKG
20.8
12%
1.7
US
Avery Dennison Corp
NYSE:AVY
20.4
9%
2.3
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
US
Sealed Air Corp
NYSE:SEE
13.6
27%
0.5
CH
SIG Group AG
SIX:SIGN
20.2
16%
1.3
US
Graphic Packaging Holding Co
NYSE:GPK
9
0%
N/A
BR
K
Klabin SA
BOVESPA:KLBN4
11
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
S
Smurfit Kappa Group PLC
F:SK3
Average EV/EBITDA: 56.1
5.3
5%
1.1
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.3
37%
0.3
UK
Amcor PLC
NYSE:AMCR
12.5
28%
0.4
US
Packaging Corp of America
NYSE:PKG
11.8
12%
1
US
Avery Dennison Corp
NYSE:AVY
11.6
5%
2.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
US
Sealed Air Corp
NYSE:SEE
9.6
5%
1.9
CH
SIG Group AG
SIX:SIGN
7.7
-1%
N/A
US
Graphic Packaging Holding Co
NYSE:GPK
6.7
-3%
N/A
BR
K
Klabin SA
BOVESPA:KLBN4
7.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
S
Smurfit Kappa Group PLC
F:SK3
Average EV/EBIT: 142.5
7.7
5%
1.5
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -257.9
76%
N/A
UK
Amcor PLC
NYSE:AMCR
20.2
31%
0.7
US
Packaging Corp of America
NYSE:PKG
17.1
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
15
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
15.1
7%
2.2
US
Graphic Packaging Holding Co
NYSE:GPK
10.2
-3%
N/A
BR
K
Klabin SA
BOVESPA:KLBN4
19.4
N/A N/A