C

Crown Seal PCL
SET:CSC

Watchlist Manager
Crown Seal PCL
SET:CSC
Watchlist
Price: 44.75 THB 0.56% Market Closed
Market Cap: 2.4B THB

Relative Value

The Relative Value of one CSC stock under the Base Case scenario is 31.08 THB. Compared to the current market price of 44.75 THB, Crown Seal PCL is Overvalued by 31%.

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.

CSC Relative Value
Base Case
31.08 THB
Overvaluation 31%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
56
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
vs History
34
vs Industry
64
Median 3Y
9.9
Median 5Y
10.3
Industry
16
vs History
71
vs Industry
60
Median 3Y
4.3
Median 5Y
4.7
Industry
8.4
vs History
53
vs Industry
38
Median 3Y
6.6
Median 5Y
6.8
Industry
15
vs History
90
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
92
vs Industry
88
Median 3Y
0.3
Median 5Y
0.4
Industry
1
vs History
87
vs Industry
85
Median 3Y
1.8
Median 5Y
2.5
Industry
4.6
vs History
71
vs Industry
79
Median 3Y
2
Median 5Y
2.4
Industry
8.7
vs History
66
vs Industry
73
Median 3Y
3.7
Median 5Y
4.2
Industry
12.9
vs History
80
vs Industry
76
Median 3Y
1.8
Median 5Y
2.2
Industry
10
vs History
53
vs Industry
51
Median 3Y
2.5
Median 5Y
2.9
Industry
14.8
vs History
92
vs Industry
88
Median 3Y
0.3
Median 5Y
0.4
Industry
1

Multiples Across Competitors

CSC Competitors Multiples
Crown Seal PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Crown Seal PCL
SET:CSC
2.3B THB 0.6 10.9 1.9 3.8
US
Ball Corp
NYSE:BALL
14.1B USD 1.1 20.8 10.4 15.1
US
Crown Holdings Inc
NYSE:CCK
11.9B USD 1 12.6 7.9 10.1
CA
CCL Industries Inc
TSX:CCL.B
15.3B CAD 2 18.8 10.5 14.6
US
Aptargroup Inc
NYSE:ATR
8B USD 2.2 19.2 10.8 16.5
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
ZA
Nampak Ltd
JSE:NPK
4.3B Zac 0 0 0 0
US
Silgan Holdings Inc
NYSE:SLGN
4.3B USD 0.7 13.6 8.1 12.1
ES
Vidrala SA
MAD:VID
3.1B EUR 2.1 11 7.4 10.3
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
575.5B JPY 0.6 13 5.6 12.4
US
Greif Inc
NYSE:GEF
3.3B USD 0.6 17.3 7.8 12.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
C
Crown Seal PCL
SET:CSC
Average EV/EBITDA: 7.8
1.9
N/A N/A
US
B
Ball Corp
NYSE:BALL
10.4
8%
1.3
US
Crown Holdings Inc
NYSE:CCK
7.9
4%
2
CA
C
CCL Industries Inc
TSX:CCL.B
10.5
6%
1.7
US
Aptargroup Inc
NYSE:ATR
10.8
5%
2.2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.1
8%
1
ES
Vidrala SA
MAD:VID
7.4
2%
3.7
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.6
N/A N/A
US
Greif Inc
NYSE:GEF
7.8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
C
Crown Seal PCL
SET:CSC
Average EV/EBIT: 11.9
3.8
N/A N/A
US
B
Ball Corp
NYSE:BALL
15.1
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10.1
8%
1.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.6
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.5
5%
3.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
12.1
10%
1.2
ES
Vidrala SA
MAD:VID
10.3
1%
10.3
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.4
N/A N/A
US
Greif Inc
NYSE:GEF
12.4
3%
4.1