S

Starflex PCL
SET:SFLEX

Watchlist Manager
Starflex PCL
SET:SFLEX
Watchlist
Price: 2.88 THB 0.7% Market Closed
Market Cap: 2.4B THB

Relative Value

The Relative Value of one SFLEX stock under the Base Case scenario is 4.25 THB. Compared to the current market price of 2.88 THB, Starflex PCL is Undervalued by 32%.

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
4.25 THB
Undervaluation 32%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
28
Median 3Y
1.5
Median 5Y
1.7
Industry
0.8
Forward
1.1
vs History
92
vs Industry
61
Median 3Y
15.4
Median 5Y
27.9
Industry
16.8
Forward
7.4
vs History
90
vs Industry
15
Median 3Y
13.2
Median 5Y
18.5
Industry
9.1
vs History
31
vs Industry
52
Median 3Y
21.9
Median 5Y
5.5
Industry
14.8
vs History
92
vs Industry
24
Median 3Y
2.7
Median 5Y
3.1
Industry
1.2
vs History
92
vs Industry
24
Median 3Y
1.7
Median 5Y
1.8
Industry
1
Forward
1.3
vs History
92
vs Industry
33
Median 3Y
7.4
Median 5Y
13.1
Industry
4.4
vs History
92
vs Industry
42
Median 3Y
10.7
Median 5Y
18.3
Industry
8.7
Forward
7.1
vs History
92
vs Industry
49
Median 3Y
13.4
Median 5Y
24.8
Industry
13.2
Forward
8.7
vs History
82
vs Industry
15
Median 3Y
14.3
Median 5Y
18.3
Industry
10.6
vs History
34
vs Industry
12
Median 3Y
22.8
Median 5Y
19
Industry
15.1
vs History
92
vs Industry
22
Median 3Y
2
Median 5Y
2.5
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
2.2B THB 1.2 8 7.7 9.4
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
25B USD 1.3 63.1 17.3 105.2
UK
Amcor PLC
NYSE:AMCR
21.2B USD 1.6 26.3 14.3 19.9
US
Packaging Corp of America
NYSE:PKG
17B USD 2 19.9 10.6 15.2
US
Avery Dennison Corp
NYSE:AVY
13.8B USD 1.6 19.7 11.3 14.4
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
IE
Smurfit Kappa Group PLC
F:SK3
9.4B EUR 0.8 12.4 5.9 8.6
CH
SIG Group AG
SIX:SIGN
5.8B CHF 1.9 31.7 8.9 17.6
US
Graphic Packaging Holding Co
NYSE:GPK
6.3B USD 0.7 10.2 7.4 11.1
US
Sealed Air Corp
NYSE:SEE
4.6B USD 0.9 15.5 8.3 10.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBITDA: 56.7
7.7
5%
1.5
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
17.3
41%
0.4
UK
Amcor PLC
NYSE:AMCR
14.3
27%
0.5
US
Packaging Corp of America
NYSE:PKG
10.6
7%
1.5
US
Avery Dennison Corp
NYSE:AVY
11.3
5%
2.3
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
5.9
5%
1.2
CH
SIG Group AG
SIX:SIGN
8.9
6%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
7.4
0%
N/A
US
Sealed Air Corp
NYSE:SEE
8.3
5%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Starflex PCL
SET:SFLEX
Average EV/EBIT: 138.1
9.4
5%
1.9
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
105.2
87%
1.2
UK
Amcor PLC
NYSE:AMCR
19.9
31%
0.6
US
Packaging Corp of America
NYSE:PKG
15.2
9%
1.7
US
Avery Dennison Corp
NYSE:AVY
14.4
6%
2.4
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
IE
S
Smurfit Kappa Group PLC
F:SK3
8.6
5%
1.7
CH
SIG Group AG
SIX:SIGN
17.6
15%
1.2
US
Graphic Packaging Holding Co
NYSE:GPK
11.1
1%
11.1
US
Sealed Air Corp
NYSE:SEE
10.8
5%
2.2