E

Elopak ASA
OSE:ELO

Watchlist Manager
Elopak ASA
OSE:ELO
Watchlist
Price: 35.6 NOK 0.42% Market Closed
Market Cap: kr9.6B

EV/FCFF

14.2
Current
2%
Cheaper
vs 3-y average of 14.6

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
14.2
=
Enterprise Value
kr14B
/
Free Cash Flow to Firm
€85.4m

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
14.2
=
Enterprise Value
kr14B
/
Free Cash Flow to Firm
€85.4m

Valuation Scenarios

Elopak ASA is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (14.6), the stock would be worth kr36.51 (3% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-83%
Maximum Upside
+28%
Average Downside
13%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 14.2 kr35.6
0%
3-Year Average 14.6 kr36.51
+3%
5-Year Average 18.3 kr45.7
+28%
Industry Average 2.4 kr5.88
-83%
Country Average 14.3 kr35.68
+0%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
NO
Elopak ASA
OSE:ELO
9.5B NOK 14.2 13.6
US
Westrock Co
LSE:0LW9
1.3T USD 2 859.9 4 402.6
US
Packaging Corp of America
NYSE:PKG
19.9B USD 31.8 27
UK
Amcor PLC
NYSE:AMCR
17.8B USD 39.1 29.9
US
International Paper Co
NYSE:IP
18B USD -161.4 -5.1
US
Avery Dennison Corp
NYSE:AVY
12.8B USD 23 18.6
UK
DS Smith PLC
LSE:SMDS
8B GBP -43 20.9
IE
Smurfit Kappa Group PLC
F:SK3
8.8B EUR 17.4 11.5
US
Sealed Air Corp
NYSE:SEE
6.2B USD 20.2 12.3
CH
SIG Group AG
SIX:SIGN
4.2B CHF 30.4 -57.3
CN
ShenZhen YUTO Packaging Technology Co Ltd
SZSE:002831
34.8B CNY 22.6 23.8
P/E Multiple
Earnings Growth PEG
NO
E
Elopak ASA
OSE:ELO
Average P/E: 506.7
13.6
21%
0.6
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
Packaging Corp of America
NYSE:PKG
27
16%
1.7
UK
Amcor PLC
NYSE:AMCR
29.9
64%
0.5
US
International Paper Co
NYSE:IP
Negative Multiple: -5.1 N/A N/A
US
Avery Dennison Corp
NYSE:AVY
18.6
12%
1.6
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
11.5
13%
0.9
US
Sealed Air Corp
NYSE:SEE
12.3
N/A N/A
CH
SIG Group AG
SIX:SIGN
Negative Multiple: -57.3 N/A N/A
CN
S
ShenZhen YUTO Packaging Technology Co Ltd
SZSE:002831
23.8
15%
1.6

Market Distribution

In line with most companies in Norway
Percentile
50th
Based on 489 companies
50th percentile
14.2
Low
0 — 3.1
Typical Range
3.1 — 24
High
24 —
Distribution Statistics
Norway
Min 0
30th Percentile 3.1
Median 14.3
70th Percentile 24
Max 131 605.6

Elopak ASA
Glance View

Market Cap
9.6B NOK
Industry
Packaging

Founded in 1957 and headquartered in Norway, Elopak ASA has established itself as a key player in the packaging industry, particularly known for its innovative approach to liquid packaging solutions. The company was born from a vision to revolutionize how liquids are stored and transported, initially capturing attention with its Pure-Pak® carton, a product that would go on to become synonymous with practical, eco-conscious design. Elopak carved out a distinctive niche in the packaging arena by offering sustainable alternatives that blend functionality with environmental considerations, driven by the ever-growing consumer demand for sustainable solutions. Today, Elopak specializes in providing renewable, recyclable, and biodegradable packaging, with an emphasis on reducing plastic usage, thereby aligning itself closely with the evolving global green agenda. Elopak’s business model revolves around designing, producing, and distributing packaging solutions primarily for the beverage and liquid food industry. The company's revenue streams are fortified by its comprehensive suite of offerings, which include both cartons and caps, supported by sophisticated filling technology to ensure product integrity and convenience. By continually investing in research and development, Elopak not only maintains its competitive edge but also ensures that its offerings meet the stringent demands for sustainability and safety in food packaging. Furthermore, Elopak leverages its expansive distribution network to deliver these solutions across various continents, reinforcing its stature as a global leader. The company’s customer-centric approach, underscored by close partnerships with producers and retailers, fortifies its market presence, translating into a robust revenue model that balances environmental stewardship with financial growth.

ELO Intrinsic Value
61.53 NOK
Undervaluation 42%
Intrinsic Value
Price kr35.6
E
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett