C

CCL Industries Inc
OTC:CCLLF

Watchlist Manager
CCL Industries Inc
OTC:CCLLF
Watchlist
Price: 59.62 USD 5.31% Market Closed
Market Cap: 10B USD

Relative Value

The Relative Value of one CCLLF stock under the Base Case scenario is 60.94 USD. Compared to the current market price of 59.62 USD, CCL Industries Inc is Undervalued by 2%.

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.

CCLLF Relative Value
Base Case
60.94 USD
Undervaluation 2%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
20
Median 3Y
1.8
Median 5Y
1.8
Industry
0.8
Forward
1.9
vs History
36
vs Industry
42
Median 3Y
17.8
Median 5Y
18.4
Industry
16.3
Forward
18.3
vs History
7
vs Industry
27
Median 3Y
12
Median 5Y
12.2
Industry
8.4
vs History
76
vs Industry
22
Median 3Y
22.7
Median 5Y
26.2
Industry
15.7
vs History
28
vs Industry
18
Median 3Y
2.6
Median 5Y
2.7
Industry
1.2
vs History
19
vs Industry
17
Median 3Y
2
Median 5Y
2.1
Industry
1
Forward
2.2
vs History
65
vs Industry
26
Median 3Y
7.1
Median 5Y
7.3
Industry
4.3
vs History
26
vs Industry
35
Median 3Y
10.1
Median 5Y
10.3
Industry
8.6
Forward
10.2
vs History
31
vs Industry
37
Median 3Y
14.3
Median 5Y
14.7
Industry
12.9
Forward
13.8
vs History
36
vs Industry
30
Median 3Y
13.6
Median 5Y
13.7
Industry
9.9
vs History
73
vs Industry
19
Median 3Y
24.5
Median 5Y
23.8
Industry
15.1
vs History
34
vs Industry
17
Median 3Y
2
Median 5Y
2
Industry
1

Multiples Across Competitors

CCLLF Competitors Multiples
CCL Industries Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
CCL Industries Inc
OTC:CCLLF
15.3B USD 2 19.3 10.8 15.1
US
Ball Corp
NYSE:BALL
12.5B USD 1 18.4 9.6 13.9
US
Crown Holdings Inc
NYSE:CCK
11.4B USD 0.9 12 7.7 9.8
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Aptargroup Inc
NYSE:ATR
7.8B USD 2.1 18.5 10.4 16
US
Silgan Holdings Inc
NYSE:SLGN
4B USD 0.6 12.8 7.8 11.6
ZA
Nampak Ltd
JSE:NPK
3.9B Zac 0 0 0 0
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
577.8B JPY 0.6 20.9 6.8 17.4
ES
Vidrala SA
MAD:VID
2.9B EUR 1.9 10.2 6.9 9.6
FR
Verallia SA
PAR:VRLA
2.7B EUR 0.8 15.2 5.6 10
FR
Verallia SAS
F:1VRA
2.7B EUR 0.8 15.1 5.6 10
P/E Multiple
Earnings Growth PEG
CA
C
CCL Industries Inc
OTC:CCLLF
Average P/E: 15.9
19.3
4%
4.8
US
B
Ball Corp
NYSE:BALL
18.4
-33%
N/A
US
Crown Holdings Inc
NYSE:CCK
12
36%
0.3
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
Aptargroup Inc
NYSE:ATR
18.5
6%
3.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.8
20%
0.6
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
20.9
N/A N/A
ES
Vidrala SA
MAD:VID
10.2
-6%
N/A
FR
Verallia SA
PAR:VRLA
15.2
10%
1.5
FR
Verallia SAS
F:1VRA
15.1
9%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
C
CCL Industries Inc
OTC:CCLLF
Average EV/EBITDA: 7.8
10.8
6%
1.8
US
B
Ball Corp
NYSE:BALL
9.6
8%
1.2
US
Crown Holdings Inc
NYSE:CCK
7.7
5%
1.5
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
Aptargroup Inc
NYSE:ATR
10.4
7%
1.5
US
S
Silgan Holdings Inc
NYSE:SLGN
7.8
9%
0.9
ZA
N
Nampak Ltd
JSE:NPK
Not Available
8%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
6.8
N/A N/A
ES
Vidrala SA
MAD:VID
6.9
2%
3.5
FR
Verallia SA
PAR:VRLA
5.6
1%
5.6
FR
Verallia SAS
F:1VRA
5.6
1%
5.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
C
CCL Industries Inc
OTC:CCLLF
Average EV/EBIT: 12.6
15.1
7%
2.2
US
B
Ball Corp
NYSE:BALL
13.9
13%
1.1
US
Crown Holdings Inc
NYSE:CCK
9.8
6%
1.6
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
Aptargroup Inc
NYSE:ATR
16
8%
2
US
S
Silgan Holdings Inc
NYSE:SLGN
11.6
12%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
11%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
17.4
N/A N/A
ES
Vidrala SA
MAD:VID
9.6
1%
9.6
FR
Verallia SA
PAR:VRLA
10
1%
10
FR
Verallia SAS
F:1VRA
10
1%
10