S

Starflex PCL
SET:SFLEX

Watchlist Manager
Starflex PCL
SET:SFLEX
Watchlist
Price: 2.86 THB -2.05% Market Closed
Market Cap: 2.3B THB

Relative Value

The Relative Value of one SFLEX stock under the Base Case scenario is 3.75 THB. Compared to the current market price of 2.86 THB, Starflex PCL is Undervalued by 24%.

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
3.75 THB
Undervaluation 24%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
28
Median 3Y
8.1
Median 5Y
8.7
Industry
0.8
Forward
1.1
vs History
vs Industry
61
Median 3Y
11
Median 5Y
13.9
Industry
17.3
Forward
7.7
vs History
47
vs Industry
15
Median 3Y
15.9
Median 5Y
17.6
Industry
9.5
vs History
30
vs Industry
52
Median 3Y
19.7
Median 5Y
21.8
Industry
15.4
vs History
73
vs Industry
24
Median 3Y
1
Median 5Y
1
Industry
1.2
vs History
66
vs Industry
24
Median 3Y
8.2
Median 5Y
9
Industry
1
Forward
1.1
vs History
68
vs Industry
33
Median 3Y
9.4
Median 5Y
10.5
Industry
4.5
vs History
4
vs Industry
42
Median 3Y
14.7
Median 5Y
17.2
Industry
8.8
Forward
6.1
vs History
4
vs Industry
49
Median 3Y
14.7
Median 5Y
17.2
Industry
13.3
Forward
7.4
vs History
47
vs Industry
15
Median 3Y
16.2
Median 5Y
17.8
Industry
10.9
vs History
47
vs Industry
12
Median 3Y
16.2
Median 5Y
17.8
Industry
15.5
vs History
74
vs Industry
22
Median 3Y
0.9
Median 5Y
1
Industry
1

Multiples Across Competitors

SFLEX Competitors Multiples
Starflex PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Starflex PCL
SET:SFLEX
2.3B THB 8.2 -9 105.1 105.1
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 18.7 113.6
UK
Amcor PLC
NYSE:AMCR
22.3B USD 1.7 27.6 14.9 20.7
US
Packaging Corp of America
NYSE:PKG
18.5B USD 2.2 21.6 11.4 16.4
US
Avery Dennison Corp
NYSE:AVY
14.3B USD 1.6 20.5 11.6 14.9
IE
Smurfit Kappa Group PLC
F:SK3
10.5B EUR 0.9 13.8 6.4 9.3
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
CH
SIG Group AG
SIX:SIGN
5.7B CHF 1.8 31.6 8.9 17.6
US
Graphic Packaging Holding Co
NYSE:GPK
6.8B USD 0.8 10.9 7.6 11.5
US
Sealed Air Corp
NYSE:SEE
4.7B USD 0.9 15.9 8.4 10.9
P/E Multiple
Earnings Growth PEG
TH
S
Starflex PCL
SET:SFLEX
Average P/E: 463.5
Negative Multiple: -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
27.6
44%
0.6
US
Packaging Corp of America
NYSE:PKG
21.6
10%
2.2
US
Avery Dennison Corp
NYSE:AVY
20.5
10%
2
IE
S
Smurfit Kappa Group PLC
F:SK3
13.8
13%
1.1
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
CH
SIG Group AG
SIX:SIGN
31.6
29%
1.1
US
Graphic Packaging Holding Co
NYSE:GPK
10.9
7%
1.6
US
Sealed Air Corp
NYSE:SEE
15.9
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBITDA: 65.9
105.1
66%
1.6
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
14.9
27%
0.6
US
Packaging Corp of America
NYSE:PKG
11.4
7%
1.6
US
Avery Dennison Corp
NYSE:AVY
11.6
5%
2.3
IE
S
Smurfit Kappa Group PLC
F:SK3
6.4
5%
1.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
CH
SIG Group AG
SIX:SIGN
8.9
6%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
7.6
0%
N/A
US
Sealed Air Corp
NYSE:SEE
8.4
5%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBIT: 147.9
105.1
56%
1.9
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
113.6
87%
1.3
UK
Amcor PLC
NYSE:AMCR
20.7
31%
0.7
US
Packaging Corp of America
NYSE:PKG
16.4
9%
1.8
US
Avery Dennison Corp
NYSE:AVY
14.9
6%
2.5
IE
S
Smurfit Kappa Group PLC
F:SK3
9.3
5%
1.9
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
CH
SIG Group AG
SIX:SIGN
17.6
15%
1.2
US
Graphic Packaging Holding Co
NYSE:GPK
11.5
1%
11.5
US
Sealed Air Corp
NYSE:SEE
10.9
5%
2.2