M

Master-Pack Group Bhd
KLSE:MASTER

Watchlist Manager
Master-Pack Group Bhd
KLSE:MASTER
Watchlist
Price: 1.85 MYR Market Closed
Market Cap: 101m MYR

Relative Value

The Relative Value of one MASTER stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.85 MYR, Master-Pack Group Bhd 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.

MASTER Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
26
Median 3Y
1.1
Median 5Y
0.8
Industry
0.8
vs History
11
vs Industry
54
Median 3Y
7.9
Median 5Y
7.3
Industry
16
vs History
66
vs Industry
40
Median 3Y
6
Median 5Y
6
Industry
8.5
vs History
71
vs Industry
40
Median 3Y
8.4
Median 5Y
8.5
Industry
15
vs History
90
vs Industry
45
Median 3Y
1
Median 5Y
0.9
Industry
1.2
vs History
98
vs Industry
51
Median 3Y
0.6
Median 5Y
0.5
Industry
1
vs History
vs Industry
71
Median 3Y
0
Median 5Y
0
Industry
4.6
vs History
98
vs Industry
67
Median 3Y
3.2
Median 5Y
2.9
Industry
8.8
vs History
87
vs Industry
68
Median 3Y
3.9
Median 5Y
3.6
Industry
13
vs History
96
vs Industry
63
Median 3Y
3.4
Median 5Y
3.4
Industry
10.1
vs History
95
vs Industry
48
Median 3Y
4
Median 5Y
4
Industry
15.1
vs History
98
vs Industry
33
Median 3Y
0.9
Median 5Y
0.8
Industry
1

Multiples Across Competitors

MASTER Competitors Multiples
Master-Pack Group Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Master-Pack Group Bhd
KLSE:MASTER
101m MYR 0.8 11.7 1 1.6
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
21.2B USD 0.9 -16.6 12.5 -264.9
UK
Amcor PLC
NYSE:AMCR
19.3B USD 1.1 33.1 12.6 20.4
US
Packaging Corp of America
NYSE:PKG
18.8B USD 2.1 21.2 11.9 17.4
US
Avery Dennison Corp
NYSE:AVY
14B USD 1.6 20.4 11.6 14.8
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
8.4B EUR 0.7 11.1 5.4 7.8
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.1 13.5 9.5 12.4
CH
SIG Group AG
SIX:SIGN
4.3B CHF 1.4 23.2 8.5 16.5
US
Graphic Packaging Holding Co
NYSE:GPK
4.4B USD 0.5 8.7 6.5 10.1
P/E Multiple
Earnings Growth PEG
MY
M
Master-Pack Group Bhd
KLSE:MASTER
Average P/E: 456.6
11.7
N/A N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -16.6
43%
N/A
UK
Amcor PLC
NYSE:AMCR
33.1
64%
0.5
US
Packaging Corp of America
NYSE:PKG
21.2
12%
1.8
US
Avery Dennison Corp
NYSE:AVY
20.4
9%
2.3
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
11.1
13%
0.9
US
Sealed Air Corp
NYSE:SEE
13.5
27%
0.5
CH
SIG Group AG
SIX:SIGN
23.2
16%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
8.7
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Master-Pack Group Bhd
KLSE:MASTER
Average EV/EBIT: 140.9
1.6
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -264.9
75%
N/A
UK
Amcor PLC
NYSE:AMCR
20.4
33%
0.6
US
Packaging Corp of America
NYSE:PKG
17.4
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
14.8
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
7.8
5%
1.6
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
16.5
7%
2.4
US
Graphic Packaging Holding Co
NYSE:GPK
10.1
-3%
N/A