S

Starflex PCL
SET:SFLEX

Watchlist Manager
Starflex PCL
SET:SFLEX
Watchlist
Price: 2.92 THB -0.68% Market Closed
Market Cap: 2.4B THB

Relative Value

The Relative Value of one SFLEX stock under the Base Case scenario is 3.7 THB. Compared to the current market price of 2.92 THB, Starflex PCL is Undervalued by 21%.

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.

SFLEX Relative Value
Base Case
3.7 THB
Undervaluation 21%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
28
Median 3Y
1.5
Median 5Y
1.6
Industry
0.8
Forward
1.1
vs History
82
vs Industry
61
Median 3Y
12.2
Median 5Y
25.3
Industry
16
Forward
8.3
vs History
90
vs Industry
15
Median 3Y
11.2
Median 5Y
15.4
Industry
8.3
vs History
34
vs Industry
52
Median 3Y
22.2
Median 5Y
21.9
Industry
15.2
vs History
84
vs Industry
24
Median 3Y
2.5
Median 5Y
2.8
Industry
1.2
vs History
88
vs Industry
24
Median 3Y
1.6
Median 5Y
1.8
Industry
1
Forward
1.3
vs History
85
vs Industry
33
Median 3Y
7.1
Median 5Y
11
Industry
4.5
vs History
82
vs Industry
42
Median 3Y
10.1
Median 5Y
17
Industry
8.6
Forward
7.9
vs History
80
vs Industry
49
Median 3Y
12.6
Median 5Y
23.7
Industry
12.8
Forward
9.9
vs History
90
vs Industry
15
Median 3Y
12.9
Median 5Y
16.4
Industry
9.9
vs History
58
vs Industry
12
Median 3Y
21.9
Median 5Y
17.2
Industry
14.5
vs History
84
vs Industry
22
Median 3Y
1.8
Median 5Y
2.2
Industry
1

Multiples Across Competitors

SFLEX Competitors Multiples
Starflex 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
Starflex PCL
SET:SFLEX
2.2B THB 1.2 8.2 7.8 9.7
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
20.3B USD 0.9 -15.9 12.3 -257.9
UK
Amcor PLC
NYSE:AMCR
19B USD 1.1 32.6 12.5 20.2
US
Packaging Corp of America
NYSE:PKG
18.5B USD 2.1 20.8 11.8 17.1
US
Avery Dennison Corp
NYSE:AVY
14.2B USD 1.6 20.4 11.6 15
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
8.2B EUR 0.7 10.9 5.3 7.7
US
Sealed Air Corp
NYSE:SEE
6.2B USD 1.2 13.6 9.6 12.4
CH
SIG Group AG
SIX:SIGN
3.8B CHF 1.2 20.2 7.7 15.1
US
Graphic Packaging Holding Co
NYSE:GPK
4.6B USD 0.5 9 6.7 10.2
P/E Multiple
Earnings Growth PEG
TH
S
Starflex PCL
SET:SFLEX
Average P/E: 455.9
8.2
-4%
N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
Negative Multiple: -15.9
44%
N/A
UK
Amcor PLC
NYSE:AMCR
32.6
64%
0.5
US
Packaging Corp of America
NYSE:PKG
20.8
12%
1.7
US
Avery Dennison Corp
NYSE:AVY
20.4
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
13.6
27%
0.5
CH
SIG Group AG
SIX:SIGN
20.2
16%
1.3
US
Graphic Packaging Holding Co
NYSE:GPK
9
0%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBITDA: 56.1
7.8
-1%
N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
12.3
37%
0.3
UK
Amcor PLC
NYSE:AMCR
12.5
28%
0.4
US
Packaging Corp of America
NYSE:PKG
11.8
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
5.3
5%
1.1
US
Sealed Air Corp
NYSE:SEE
9.6
5%
1.9
CH
SIG Group AG
SIX:SIGN
7.7
-1%
N/A
US
Graphic Packaging Holding Co
NYSE:GPK
6.7
-3%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBIT: 141.5
9.7
-1%
N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
Negative Multiple: -257.9
76%
N/A
UK
Amcor PLC
NYSE:AMCR
20.2
31%
0.7
US
Packaging Corp of America
NYSE:PKG
17.1
13%
1.3
US
Avery Dennison Corp
NYSE:AVY
15
6%
2.5
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
7.7
5%
1.5
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
15.1
7%
2.2
US
Graphic Packaging Holding Co
NYSE:GPK
10.2
-3%
N/A