Graphic Packaging Holding Co
NYSE:GPK

Watchlist Manager
Graphic Packaging Holding Co Logo
Graphic Packaging Holding Co
NYSE:GPK
Watchlist
Price: 15.46 USD 0.59% Market Closed
Market Cap: $4.6B

Relative Value

The Relative Value of one GPK stock under the Base Case scenario is 34.46 USD. Compared to the current market price of 15.46 USD, Graphic Packaging Holding Co is Undervalued by 55%.

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.

GPK Relative Value
Base Case
34.46 USD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

GPK Competitors Multiples
Graphic Packaging Holding Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Graphic Packaging Holding Co
NYSE:GPK
4.6B USD 0.5 8.9 6.6 10.2
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
UK
Amcor PLC
NYSE:AMCR
102B USD 5.9 175.3 46 74.4
US
International Paper Co
NYSE:IP
22.7B USD 1 -17.8 13.2 -277.3
US
Packaging Corp of America
NYSE:PKG
20.3B USD 2.3 22.9 12.8 18.5
US
Avery Dennison Corp
NYSE:AVY
14.5B USD 1.7 20.9 11.9 15.3
IE
Smurfit Kappa Group PLC
F:SK3
9.3B EUR 0.8 12 5.7 8.3
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.2 13.5 9.6 12.4
CH
SIG Group AG
SIX:SIGN
4.6B CHF 1.5 24.9 9.6 18.7
US
Sonoco Products Co
NYSE:SON
4.8B USD 0.8 7.6 7.4 13.2
P/E Multiple
Earnings Growth PEG
US
Graphic Packaging Holding Co
NYSE:GPK
Average P/E: 471
8.9
-1%
N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
UK
Amcor PLC
NYSE:AMCR
175.3
180%
1
US
International Paper Co
NYSE:IP
Negative Multiple: -17.8
42%
N/A
US
Packaging Corp of America
NYSE:PKG
22.9
12%
1.9
US
Avery Dennison Corp
NYSE:AVY
20.9
8%
2.6
IE
S
Smurfit Kappa Group PLC
F:SK3
12
13%
0.9
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
24.9
16%
1.6
US
Sonoco Products Co
NYSE:SON
7.6
59%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Graphic Packaging Holding Co
NYSE:GPK
Average EV/EBITDA: 59.6
6.6
-4%
N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
UK
Amcor PLC
NYSE:AMCR
46
29%
1.6
US
International Paper Co
NYSE:IP
13.2
36%
0.4
US
Packaging Corp of America
NYSE:PKG
12.8
12%
1.1
US
Avery Dennison Corp
NYSE:AVY
11.9
5%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.7
5%
1.1
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
9.6
-1%
N/A
US
Sonoco Products Co
NYSE:SON
7.4
14%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Graphic Packaging Holding Co
NYSE:GPK
Average EV/EBIT: 147.8
10.2
-5%
N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
UK
Amcor PLC
NYSE:AMCR
74.4
34%
2.2
US
International Paper Co
NYSE:IP
Negative Multiple: -277.3
75%
N/A
US
Packaging Corp of America
NYSE:PKG
18.5
13%
1.4
US
Avery Dennison Corp
NYSE:AVY
15.3
5%
3.1
IE
S
Smurfit Kappa Group PLC
F:SK3
8.3
5%
1.7
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
18.7
7%
2.7
US
Sonoco Products Co
NYSE:SON
13.2
23%
0.6