S

SCG Packaging PCL
SET:SCGP

Watchlist Manager
SCG Packaging PCL
SET:SCGP
Watchlist
Price: 16.5 THB -2.37%
Market Cap: 70.8B THB

Relative Value

The Relative Value of one SCGP stock under the Base Case scenario is 39.71 THB. Compared to the current market price of 16.5 THB, SCG Packaging PCL is Undervalued by 58%.

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
39.71 THB
Undervaluation 58%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
68
Median 3Y
1.2
Median 5Y
1.4
Industry
0.8
Forward
0.5
vs History
68
vs Industry
39
Median 3Y
29.5
Median 5Y
30.3
Industry
17
Forward
18.5
vs History
89
vs Industry
63
Median 3Y
7.9
Median 5Y
9.7
Industry
9.1
vs History
57
vs Industry
54
Median 3Y
13.2
Median 5Y
6.8
Industry
15.1
vs History
89
vs Industry
65
Median 3Y
2
Median 5Y
2.2
Industry
1.2
vs History
89
vs Industry
52
Median 3Y
1.4
Median 5Y
1.6
Industry
1
Forward
0.8
vs History
87
vs Industry
44
Median 3Y
8.3
Median 5Y
9
Industry
4.5
vs History
85
vs Industry
55
Median 3Y
10.6
Median 5Y
11.1
Industry
8.8
Forward
6.6
vs History
66
vs Industry
34
Median 3Y
22.7
Median 5Y
22.9
Industry
13.2
Forward
16.5
vs History
71
vs Industry
50
Median 3Y
9.2
Median 5Y
11.4
Industry
10.3
vs History
68
vs Industry
33
Median 3Y
15.4
Median 5Y
19
Industry
14.4
vs History
87
vs Industry
69
Median 3Y
1.1
Median 5Y
1.3
Industry
1

Multiples Across Competitors

SCGP Competitors Multiples
SCG Packaging PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
SCG Packaging PCL
SET:SCGP
70.8B THB 0.5 24.6 7.1 17.5
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
25.3B USD 1.3 63.6 17.4 106.1
UK
Amcor PLC
NYSE:AMCR
20.8B USD 1.5 25.8 14.1 19.6
US
Packaging Corp of America
NYSE:PKG
17.4B USD 2 20.3 10.8 15.5
US
Avery Dennison Corp
NYSE:AVY
14.1B USD 1.6 20 11.5 14.7
IE
Smurfit Kappa Group PLC
F:SK3
10B EUR 0.9 13.3 6.2 9
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
CH
SIG Group AG
SIX:SIGN
6.5B CHF 2.1 35.6 9.8 19.4
US
Graphic Packaging Holding Co
NYSE:GPK
6.7B USD 0.8 10.9 7.6 11.4
US
Sealed Air Corp
NYSE:SEE
4.8B USD 0.9 16.1 8.5 11
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
SCG Packaging PCL
SET:SCGP
Average EV/EBIT: 139.2
17.5
8%
2.2
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
106.1
89%
1.2
UK
Amcor PLC
NYSE:AMCR
19.6
16%
1.2
US
Packaging Corp of America
NYSE:PKG
15.5
10%
1.5
US
Avery Dennison Corp
NYSE:AVY
14.7
6%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
9
5%
1.8
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
CH
SIG Group AG
SIX:SIGN
19.4
15%
1.3
US
Graphic Packaging Holding Co
NYSE:GPK
11.4
3%
3.8
US
Sealed Air Corp
NYSE:SEE
11
4%
2.8