Groupe Guillin SA
PAR:ALGIL

Watchlist Manager
Groupe Guillin SA Logo
Groupe Guillin SA
PAR:ALGIL
Watchlist
Price: 29.8 EUR 0.68% Market Closed
Market Cap: 552.2m EUR

Relative Value

The Relative Value of one ALGIL stock under the Base Case scenario is 35.52 EUR. Compared to the current market price of 29.8 EUR, Groupe Guillin SA is Undervalued by 16%.

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.

ALGIL Relative Value
Base Case
35.52 EUR
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
58
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
Forward
0.6
vs History
19
vs Industry
67
Median 3Y
7.5
Median 5Y
7.3
Industry
17.3
Forward
9
vs History
42
vs Industry
64
Median 3Y
4.5
Median 5Y
4.5
Industry
9.5
vs History
3
vs Industry
25
Median 3Y
6.6
Median 5Y
6.6
Industry
15.5
vs History
38
vs Industry
60
Median 3Y
0.9
Median 5Y
0.9
Industry
1.2
vs History
23
vs Industry
64
Median 3Y
0.6
Median 5Y
0.6
Industry
1
Forward
0.6
vs History
26
vs Industry
87
Median 3Y
1.1
Median 5Y
1.1
Industry
4.5
vs History
17
vs Industry
71
Median 3Y
4
Median 5Y
3.9
Industry
8.8
Forward
4.5
vs History
25
vs Industry
68
Median 3Y
5.9
Median 5Y
5.7
Industry
13.4
Forward
6.9
vs History
47
vs Industry
66
Median 3Y
4.7
Median 5Y
4.6
Industry
10.9
vs History
22
vs Industry
38
Median 3Y
8.7
Median 5Y
7.3
Industry
15.4
vs History
41
vs Industry
66
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

ALGIL Competitors Multiples
Groupe Guillin SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Groupe Guillin SA
PAR:ALGIL
550.9m EUR 0.6 7.9 4.2 6.2
US
Ball Corp
NYSE:BALL
16.5B USD 1.4 32.9 11.8 17.3
US
Crown Holdings Inc
NYSE:CCK
12B USD 1 21.5 8.1 10.3
US
Aptargroup Inc
NYSE:ATR
10.6B USD 3 28.7 14.5 22
CA
CCL Industries Inc
TSX:CCL.B
13.9B CAD 1.9 16.1 10.1 14.2
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
6B USD 1 20.6 10.3 15.3
ZA
Nampak Ltd
JSE:NPK
3.8B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
3.3B EUR 1 14.1 6 9.8
FR
Verallia SAS
F:1VRA
3.3B EUR 1 14.1 5.9 9.8
ES
Vidrala SA
MAD:VID
3.3B EUR 2.1 11.1 7.8 10.5
P/E Multiple
Earnings Growth PEG
FR
Groupe Guillin SA
PAR:ALGIL
Average P/E: 18.4
7.9
-2%
N/A
US
B
Ball Corp
NYSE:BALL
32.9
-32%
N/A
US
Crown Holdings Inc
NYSE:CCK
21.5
32%
0.7
US
Aptargroup Inc
NYSE:ATR
28.7
9%
3.2
CA
C
CCL Industries Inc
TSX:CCL.B
16.1
7%
2.3
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
20.6
24%
0.9
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
FR
Verallia SA
PAR:VRLA
14.1
16%
0.9
FR
Verallia SAS
F:1VRA
14.1
15%
0.9
ES
Vidrala SA
MAD:VID
11.1
-3%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Groupe Guillin SA
PAR:ALGIL
Average EV/EBITDA: 8.6
4.2
-3%
N/A
US
B
Ball Corp
NYSE:BALL
11.8
7%
1.7
US
Crown Holdings Inc
NYSE:CCK
8.1
3%
2.7
US
Aptargroup Inc
NYSE:ATR
14.5
8%
1.8
CA
C
CCL Industries Inc
TSX:CCL.B
10.1
6%
1.7
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
10.3
10%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
5%
N/A
FR
Verallia SA
PAR:VRLA
6
2%
3
FR
Verallia SAS
F:1VRA
5.9
2%
3
ES
Vidrala SA
MAD:VID
7.8
2%
3.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Groupe Guillin SA
PAR:ALGIL
Average EV/EBIT: 12.8
6.2
-7%
N/A
US
B
Ball Corp
NYSE:BALL
17.3
13%
1.3
US
Crown Holdings Inc
NYSE:CCK
10.3
6%
1.7
US
Aptargroup Inc
NYSE:ATR
22
9%
2.4
CA
C
CCL Industries Inc
TSX:CCL.B
14.2
N/A N/A
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
15.3
12%
1.3
ZA
N
Nampak Ltd
JSE:NPK
Not Available
7%
N/A
FR
Verallia SA
PAR:VRLA
9.8
2%
4.9
FR
Verallia SAS
F:1VRA
9.8
2%
4.9
ES
Vidrala SA
MAD:VID
10.5
2%
5.2