T

Thai Plaspac PCL
SET:TPAC

Watchlist Manager
Thai Plaspac PCL
SET:TPAC
Watchlist
Price: 8.2 THB
Market Cap: 2.7B THB

Relative Value

The Relative Value of one TPAC stock under the Base Case scenario is 20.93 THB. Compared to the current market price of 8.2 THB, Thai Plaspac PCL is Undervalued by 61%.

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.

TPAC Relative Value
Base Case
20.93 THB
Undervaluation 61%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
66
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
vs History
55
vs Industry
65
Median 3Y
10.6
Median 5Y
10
Industry
16
vs History
47
vs Industry
35
Median 3Y
3.1
Median 5Y
2
Industry
8.5
vs History
42
vs Industry
48
Median 3Y
8.6
Median 5Y
4.3
Industry
15
vs History
71
vs Industry
53
Median 3Y
1.6
Median 5Y
1.6
Industry
1.2
vs History
53
vs Industry
41
Median 3Y
1
Median 5Y
0.9
Industry
1
vs History
53
vs Industry
46
Median 3Y
5.4
Median 5Y
4.7
Industry
4.6
vs History
53
vs Industry
52
Median 3Y
6.2
Median 5Y
5.8
Industry
8.8
vs History
53
vs Industry
56
Median 3Y
10
Median 5Y
9.6
Industry
13
vs History
47
vs Industry
20
Median 3Y
5
Median 5Y
4
Industry
10.1
vs History
47
vs Industry
9
Median 3Y
7.7
Median 5Y
6.6
Industry
15.1
vs History
71
vs Industry
60
Median 3Y
0.9
Median 5Y
1
Industry
1

Multiples Across Competitors

TPAC Competitors Multiples
Thai Plaspac 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
Thai Plaspac PCL
SET:TPAC
2.7B THB 0.4 6.7 4.2 7.3
US
Ball Corp
NYSE:BALL
14.3B USD 1.1 21 10.5 15.2
US
Crown Holdings Inc
NYSE:CCK
12B USD 1 12.7 8 10.1
CA
CCL Industries Inc
TSX:CCL.B
15B CAD 2 18.5 10.3 14.4
US
Aptargroup Inc
NYSE:ATR
8.1B USD 2.2 19.3 10.9 16.6
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
4.3B USD 0.7 13.7 8.1 12.1
ZA
Nampak Ltd
JSE:NPK
4.3B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.2B EUR 2.1 11.1 7.5 10.4
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
575.3B JPY 0.6 13 5.6 12.4
US
Greif Inc
NYSE:GEF
3.3B USD 0.6 17.6 7.9 12.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
T
Thai Plaspac PCL
SET:TPAC
Average EV/EBITDA: 8
4.2
N/A N/A
US
B
Ball Corp
NYSE:BALL
10.5
8%
1.3
US
Crown Holdings Inc
NYSE:CCK
8
5%
1.6
CA
C
CCL Industries Inc
TSX:CCL.B
10.3
6%
1.7
US
Aptargroup Inc
NYSE:ATR
10.9
5%
2.2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
8.1
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
7.5
2%
3.8
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.6
N/A N/A
US
Greif Inc
NYSE:GEF
7.9
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
T
Thai Plaspac PCL
SET:TPAC
Average EV/EBIT: 12.3
7.3
N/A N/A
US
B
Ball Corp
NYSE:BALL
15.2
11%
1.4
US
Crown Holdings Inc
NYSE:CCK
10.1
8%
1.3
CA
C
CCL Industries Inc
TSX:CCL.B
14.4
8%
1.8
US
Aptargroup Inc
NYSE:ATR
16.6
5%
3.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
12.1
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
ES
Vidrala SA
MAD:VID
10.4
1%
10.4
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.4
N/A N/A
US
Greif Inc
NYSE:GEF
12.5
0%
N/A