U

United Paper PCL
SET:UTP

Watchlist Manager
United Paper PCL
SET:UTP
Watchlist
Price: 7.65 THB Market Closed
Market Cap: 5B THB

Relative Value

The Relative Value of one UTP stock under the Base Case scenario is 7.78 THB. Compared to the current market price of 7.65 THB, United Paper PCL is Undervalued by 2%.

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.

UTP Relative Value
Base Case
7.78 THB
Undervaluation 2%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
26
Median 3Y
1.9
Median 5Y
2
Industry
0.8
Forward
1.2
vs History
69
vs Industry
63
Median 3Y
10.1
Median 5Y
10.2
Industry
17.3
Forward
6.5
vs History
58
vs Industry
44
Median 3Y
7.6
Median 5Y
8.1
Industry
9.5
vs History
55
vs Industry
40
Median 3Y
10.4
Median 5Y
10.6
Industry
15.4
vs History
95
vs Industry
48
Median 3Y
1.6
Median 5Y
2
Industry
1.2
vs History
95
vs Industry
49
Median 3Y
1.4
Median 5Y
1.8
Industry
1
Forward
0.7
vs History
92
vs Industry
47
Median 3Y
6.6
Median 5Y
7.6
Industry
4.5
vs History
93
vs Industry
73
Median 3Y
5.7
Median 5Y
7
Industry
8.8
Forward
2.8
vs History
92
vs Industry
71
Median 3Y
7.2
Median 5Y
8
Industry
13.3
Forward
3.4
vs History
76
vs Industry
64
Median 3Y
4.9
Median 5Y
6.2
Industry
10.9
vs History
69
vs Industry
48
Median 3Y
6.7
Median 5Y
9.1
Industry
15.5
vs History
95
vs Industry
39
Median 3Y
1.9
Median 5Y
2.1
Industry
1

Multiples Across Competitors

UTP Competitors Multiples
United Paper PCL Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
United Paper PCL
SET:UTP
5B THB 1.3 8.6 3.5 4.6
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
U
United Paper PCL
SET:UTP
Average EV/EBITDA: 56.7
3.5
N/A N/A
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
U
United Paper PCL
SET:UTP
Average EV/EBIT: 138.8
4.6
N/A N/A
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