A

AJ Plast PCL
SET:AJ

Watchlist Manager
AJ Plast PCL
SET:AJ
Watchlist
Price: 2.42 THB -1.63% Market Closed
Market Cap: 1.4B THB

Relative Value

The Relative Value of one AJ stock under the Base Case scenario is 7.73 THB. Compared to the current market price of 2.42 THB, AJ Plast PCL is Undervalued by 69%.

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.

AJ Relative Value
Base Case
7.73 THB
Undervaluation 69%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
90
Median 3Y
0.4
Median 5Y
0.6
Industry
0.8
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
11.7
Industry
16.9
vs History
vs Industry
Median 3Y
-8
Median 5Y
-5
Industry
9.3
vs History
vs Industry
15
Median 3Y
22.6
Median 5Y
21.3
Industry
15.3
vs History
92
vs Industry
87
Median 3Y
0.7
Median 5Y
1.2
Industry
1.2
vs History
88
vs Industry
38
Median 3Y
1.3
Median 5Y
1.3
Industry
1
vs History
6
vs Industry
1
Median 3Y
27.8
Median 5Y
11.4
Industry
4.4
vs History
vs Industry
3
Median 3Y
10.9
Median 5Y
11.9
Industry
8.7
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
15
Industry
13.3
vs History
vs Industry
Median 3Y
-28
Median 5Y
-14.5
Industry
10.7
vs History
vs Industry
Median 3Y
-8
Median 5Y
-4.8
Industry
15.5
vs History
92
vs Industry
68
Median 3Y
0.8
Median 5Y
1
Industry
1

Multiples Across Competitors

AJ Competitors Multiples
AJ Plast PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
AJ Plast PCL
SET:AJ
1.4B THB 0.2 -1.9 -60.3 -13.4
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
27.7B USD 1.4 69.9 18.7 113.7
UK
Amcor PLC
NYSE:AMCR
22.7B USD 1.7 28.2 15.1 21
US
Packaging Corp of America
NYSE:PKG
18.7B USD 2.2 21.8 11.5 16.5
US
Avery Dennison Corp
NYSE:AVY
14.5B USD 1.7 20.8 11.8 15.1
IE
Smurfit Kappa Group PLC
F:SK3
10.3B EUR 0.9 13.6 6.3 9.2
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
CH
SIG Group AG
SIX:SIGN
5.8B CHF 1.9 32.1 9 17.8
US
Graphic Packaging Holding Co
NYSE:GPK
6.8B USD 0.8 11 7.7 11.6
US
Sealed Air Corp
NYSE:SEE
4.8B USD 0.9 16.2 8.5 11.1
P/E Multiple
Earnings Growth PEG
TH
A
AJ Plast PCL
SET:AJ
Average P/E: 463.7
Negative Multiple: -1.9
N/A N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
69.9
60%
1.2
UK
Amcor PLC
NYSE:AMCR
28.2
43%
0.7
US
Packaging Corp of America
NYSE:PKG
21.8
10%
2.2
US
Avery Dennison Corp
NYSE:AVY
20.8
10%
2.1
IE
S
Smurfit Kappa Group PLC
F:SK3
13.6
13%
1
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
CH
SIG Group AG
SIX:SIGN
32.1
29%
1.1
US
Graphic Packaging Holding Co
NYSE:GPK
11
8%
1.4
US
Sealed Air Corp
NYSE:SEE
16.2
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
AJ Plast PCL
SET:AJ
Average EV/EBITDA: 62.1
Negative Multiple: -60.3
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
18.7
41%
0.5
UK
Amcor PLC
NYSE:AMCR
15.1
27%
0.6
US
Packaging Corp of America
NYSE:PKG
11.5
7%
1.6
US
Avery Dennison Corp
NYSE:AVY
11.8
5%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
6.3
5%
1.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
CH
SIG Group AG
SIX:SIGN
9
6%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
7.7
0%
N/A
US
Sealed Air Corp
NYSE:SEE
8.5
5%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
AJ Plast PCL
SET:AJ
Average EV/EBIT: 152.3
Negative Multiple: -13.4
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
113.7
87%
1.3
UK
Amcor PLC
NYSE:AMCR
21
31%
0.7
US
Packaging Corp of America
NYSE:PKG
16.5
9%
1.8
US
Avery Dennison Corp
NYSE:AVY
15.1
6%
2.5
IE
S
Smurfit Kappa Group PLC
F:SK3
9.2
5%
1.8
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
CH
SIG Group AG
SIX:SIGN
17.8
15%
1.2
US
Graphic Packaging Holding Co
NYSE:GPK
11.6
1%
11.6
US
Sealed Air Corp
NYSE:SEE
11.1
5%
2.2