S

Sahamitr Pressure Container PCL
SET:SMPC

Watchlist Manager
Sahamitr Pressure Container PCL
SET:SMPC
Watchlist
Price: 8.4 THB 1.2% Market Closed
Market Cap: 4.5B THB

Relative Value

The Relative Value of one SMPC stock under the Base Case scenario is 8.78 THB. Compared to the current market price of 8.4 THB, Sahamitr Pressure Container PCL is Undervalued by 4%.

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.

SMPC Relative Value
Base Case
8.78 THB
Undervaluation 4%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
31
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
vs History
65
vs Industry
64
Median 3Y
8.5
Median 5Y
8
Industry
16.8
vs History
82
vs Industry
36
Median 3Y
8.7
Median 5Y
8.9
Industry
9.1
vs History
12
vs Industry
29
Median 3Y
15.5
Median 5Y
12.7
Industry
14.8
vs History
93
vs Industry
33
Median 3Y
1.9
Median 5Y
2
Industry
1.2
vs History
95
vs Industry
40
Median 3Y
1.2
Median 5Y
1.2
Industry
1
vs History
93
vs Industry
45
Median 3Y
5.2
Median 5Y
5.1
Industry
4.4
vs History
55
vs Industry
56
Median 3Y
6.5
Median 5Y
6.3
Industry
8.7
vs History
47
vs Industry
63
Median 3Y
7.4
Median 5Y
7
Industry
13.2
vs History
88
vs Industry
47
Median 3Y
8
Median 5Y
8.5
Industry
10.6
vs History
87
vs Industry
37
Median 3Y
9.3
Median 5Y
11.1
Industry
15.1
vs History
88
vs Industry
22
Median 3Y
1.6
Median 5Y
1.8
Industry
1

Multiples Across Competitors

SMPC Competitors Multiples
Sahamitr Pressure Container PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Sahamitr Pressure Container PCL
SET:SMPC
4.5B THB 1 7.6 6.1 7.1
US
Ball Corp
NYSE:BALL
16.4B USD 1.4 32.7 11.7 17.2
US
Crown Holdings Inc
NYSE:CCK
12.6B USD 1.1 22.8 8.2 10.5
US
Aptargroup Inc
NYSE:ATR
10.6B USD 3 28.8 14.5 22
CA
CCL Industries Inc
TSX:CCL.B
14.3B CAD 1.9 16.6 10.4 14.6
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
6.1B USD 1 21 10.4 15.5
ZA
Nampak Ltd
JSE:NPK
4.2B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.3B EUR 2.1 11.1 7.8 10.5
FR
Verallia SAS
F:1VRA
3.3B EUR 1 14.1 5.9 9.8
FR
Verallia SA
PAR:VRLA
3.3B EUR 1 14.1 5.9 9.8
P/E Multiple
Earnings Growth PEG
TH
S
Sahamitr Pressure Container PCL
SET:SMPC
Average P/E: 18.5
7.6
N/A N/A
US
B
Ball Corp
NYSE:BALL
32.7
-32%
N/A
US
Crown Holdings Inc
NYSE:CCK
22.8
32%
0.7
US
Aptargroup Inc
NYSE:ATR
28.8
9%
3.2
CA
C
CCL Industries Inc
TSX:CCL.B
16.6
7%
2.4
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
21
24%
0.9
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
11.1
-3%
N/A
FR
Verallia SAS
F:1VRA
14.1
15%
0.9
FR
Verallia SA
PAR:VRLA
14.1
16%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
S
Sahamitr Pressure Container PCL
SET:SMPC
Average EV/EBITDA: 8.8
6.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
11.7
7%
1.7
US
Crown Holdings Inc
NYSE:CCK
8.2
3%
2.7
US
Aptargroup Inc
NYSE:ATR
14.5
8%
1.8
CA
C
CCL Industries Inc
TSX:CCL.B
10.4
6%
1.7
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
10.4
10%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
5%
N/A
ES
Vidrala SA
MAD:VID
7.8
2%
3.9
FR
Verallia SAS
F:1VRA
5.9
2%
3
FR
Verallia SA
PAR:VRLA
5.9
2%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
S
Sahamitr Pressure Container PCL
SET:SMPC
Average EV/EBIT: 12.9
7.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
17.2
13%
1.3
US
Crown Holdings Inc
NYSE:CCK
10.5
6%
1.8
US
Aptargroup Inc
NYSE:ATR
22
9%
2.4
CA
C
CCL Industries Inc
TSX:CCL.B
14.6
N/A N/A
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
15.5
12%
1.3
ZA
N
Nampak Ltd
JSE:NPK
Not Available
7%
N/A
ES
Vidrala SA
MAD:VID
10.5
2%
5.2
FR
Verallia SAS
F:1VRA
9.8
2%
4.9
FR
Verallia SA
PAR:VRLA
9.8
2%
4.9