M

Master-Pack Group Bhd
KLSE:MASTER

Watchlist Manager
Master-Pack Group Bhd
KLSE:MASTER
Watchlist
Price: 1.89 MYR Market Closed
Market Cap: 103.2m 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 1.89 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
8
Median 5Y
7.3
Industry
16.2
vs History
66
vs Industry
40
Median 3Y
5.7
Median 5Y
6
Industry
8.5
vs History
71
vs Industry
40
Median 3Y
8.4
Median 5Y
8.5
Industry
14.9
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
8.9
vs History
87
vs Industry
68
Median 3Y
3.9
Median 5Y
3.4
Industry
13.2
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
14.4
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
103.2m MYR 0.8 12 1.2 1.8
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
22.5B USD 1 -17.7 13.1 -275.7
UK
Amcor PLC
NYSE:AMCR
100.8B USD 1.2 34.9 45.5 73.6
US
Packaging Corp of America
NYSE:PKG
19.9B USD 2.3 22.3 12.6 18.2
US
Avery Dennison Corp
NYSE:AVY
14.6B USD 1.7 21 11.9 15.3
IE
Smurfit Kappa Group PLC
F:SK3
9.7B EUR 0.9 12.8 6 8.8
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 13.5 9.6 12.4
CH
SIG Group AG
SIX:SIGN
4.8B CHF 1.5 25.3 9.1 17.7
US
Sonoco Products Co
NYSE:SON
4.8B USD 0.8 7.7 7.5 13.2
P/E Multiple
Earnings Growth PEG
MY
M
Master-Pack Group Bhd
KLSE:MASTER
Average P/E: 457.3
12
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: -17.7
43%
N/A
UK
Amcor PLC
NYSE:AMCR
34.9
64%
0.5
US
Packaging Corp of America
NYSE:PKG
22.3
12%
1.9
US
Avery Dennison Corp
NYSE:AVY
21
9%
2.3
IE
S
Smurfit Kappa Group PLC
F:SK3
12.8
13%
1
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
US
Sealed Air Corp
NYSE:SEE
13.5
27%
0.5
CH
SIG Group AG
SIX:SIGN
25.3
16%
1.6
US
Sonoco Products Co
NYSE:SON
7.7
59%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
M
Master-Pack Group Bhd
KLSE:MASTER
Average EV/EBITDA: 59
1.2
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
13.1
36%
0.4
UK
Amcor PLC
NYSE:AMCR
45.5
28%
1.6
US
Packaging Corp of America
NYSE:PKG
12.6
12%
1
US
Avery Dennison Corp
NYSE:AVY
11.9
5%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
6
5%
1.2
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
9.1
-1%
N/A
US
Sonoco Products Co
NYSE:SON
7.5
15%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
M
Master-Pack Group Bhd
KLSE:MASTER
Average EV/EBIT: 146.8
1.8
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -275.7
75%
N/A
UK
Amcor PLC
NYSE:AMCR
73.6
33%
2.2
US
Packaging Corp of America
NYSE:PKG
18.2
13%
1.4
US
Avery Dennison Corp
NYSE:AVY
15.3
6%
2.6
IE
S
Smurfit Kappa Group PLC
F:SK3
8.8
5%
1.8
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
17.7
7%
2.5
US
Sonoco Products Co
NYSE:SON
13.2
23%
0.6