S

SCG Packaging PCL
SET:SCGP

Watchlist Manager
SCG Packaging PCL
SET:SCGP
Watchlist
Price: 17.1 THB -1.72% Market Closed
Market Cap: 73.4B THB

Relative Value

The Relative Value of one SCGP stock under the Base Case scenario is 34.62 THB. Compared to the current market price of 17.1 THB, SCG Packaging PCL is Undervalued by 51%.

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.

SCGP Relative Value
Base Case
34.62 THB
Undervaluation 51%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
68
Median 3Y
1
Median 5Y
1.3
Industry
0.8
Forward
0.5
vs History
65
vs Industry
39
Median 3Y
27.8
Median 5Y
30.3
Industry
16
Forward
18.5
vs History
92
vs Industry
63
Median 3Y
7.2
Median 5Y
8.4
Industry
8.4
vs History
46
vs Industry
54
Median 3Y
12.7
Median 5Y
8
Industry
15
vs History
84
vs Industry
65
Median 3Y
1.7
Median 5Y
2.1
Industry
1.2
vs History
79
vs Industry
52
Median 3Y
1.2
Median 5Y
1.5
Industry
1
Forward
0.9
vs History
79
vs Industry
44
Median 3Y
6.5
Median 5Y
8.6
Industry
4.6
vs History
79
vs Industry
55
Median 3Y
8.5
Median 5Y
11
Industry
8.7
Forward
7.3
vs History
66
vs Industry
34
Median 3Y
19.5
Median 5Y
22.4
Industry
12.9
Forward
17
vs History
84
vs Industry
50
Median 3Y
8.6
Median 5Y
10.2
Industry
10
vs History
92
vs Industry
33
Median 3Y
13.6
Median 5Y
18.2
Industry
14.8
vs History
77
vs Industry
69
Median 3Y
0.9
Median 5Y
1.2
Industry
1

Multiples Across Competitors

SCGP Competitors Multiples
SCG Packaging 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
SCG Packaging PCL
SET:SCGP
73.4B THB 0.6 26.2 7.9 18.5
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
20.8B USD 0.9 -16.2 12.5 -261.5
UK
Amcor PLC
NYSE:AMCR
19B USD 1.1 32.7 12.6 20.3
US
Packaging Corp of America
NYSE:PKG
18.7B USD 2.1 21 11.9 17.2
US
Avery Dennison Corp
NYSE:AVY
14.1B USD 1.6 20.3 11.6 14.9
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
8.3B EUR 0.7 10.9 5.4 7.8
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.1 13.4 9.5 12.3
CH
SIG Group AG
SIX:SIGN
4.2B CHF 1.4 22.5 8.3 16.2
US
Graphic Packaging Holding Co
NYSE:GPK
4.5B USD 0.5 8.7 6.6 10.1
P/E Multiple
Earnings Growth PEG
TH
S
SCG Packaging PCL
SET:SCGP
Average P/E: 457.9
26.2
15%
1.7
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -16.2
44%
N/A
UK
Amcor PLC
NYSE:AMCR
32.7
64%
0.5
US
Packaging Corp of America
NYSE:PKG
21
12%
1.8
US
Avery Dennison Corp
NYSE:AVY
20.3
9%
2.3
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
IE
S
Smurfit Kappa Group PLC
F:SK3
10.9
13%
0.8
US
Sealed Air Corp
NYSE:SEE
13.4
27%
0.5
CH
SIG Group AG
SIX:SIGN
22.5
16%
1.4
US
Graphic Packaging Holding Co
NYSE:GPK
8.7
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
SCG Packaging PCL
SET:SCGP
Average EV/EBITDA: 56.2
7.9
7%
1.1
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.5
37%
0.3
UK
Amcor PLC
NYSE:AMCR
12.6
28%
0.4
US
Packaging Corp of America
NYSE:PKG
11.9
12%
1
US
Avery Dennison Corp
NYSE:AVY
11.6
5%
2.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.4
5%
1.1
US
Sealed Air Corp
NYSE:SEE
9.5
5%
1.9
CH
SIG Group AG
SIX:SIGN
8.3
-1%
N/A
US
Graphic Packaging Holding Co
NYSE:GPK
6.6
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
SCG Packaging PCL
SET:SCGP
Average EV/EBIT: 142.5
18.5
9%
2.1
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -261.5
76%
N/A
UK
Amcor PLC
NYSE:AMCR
20.3
31%
0.7
US
Packaging Corp of America
NYSE:PKG
17.2
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
14.9
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
7.8
5%
1.6
US
Sealed Air Corp
NYSE:SEE
12.3
5%
2.5
CH
SIG Group AG
SIX:SIGN
16.2
7%
2.3
US
Graphic Packaging Holding Co
NYSE:GPK
10.1
-3%
N/A