C

Chuetsu Pulp & Paper Co Ltd
TSE:3877

Watchlist Manager
Chuetsu Pulp & Paper Co Ltd
TSE:3877
Watchlist
Price: 2 027 JPY 0.35% Market Closed
Market Cap: 27.1B JPY

Relative Value

The Relative Value of one Chuetsu Pulp & Paper Co Ltd stock under the Base Case scenario is 2 640.23 JPY. Compared to the current market price of 2 027 JPY, Chuetsu Pulp & Paper Co Ltd is Undervalued by 23%.

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.

Relative Value
Base Case
2 640.23 JPY
Undervaluation 23%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8
vs History
1
vs Industry
46
Median 3Y
6.3
Median 5Y
6
Industry
16.4
vs History
12
vs Industry
67
Median 3Y
2.5
Median 5Y
2.1
Industry
8.1
vs History
vs Industry
46
Median 3Y
-7.4
Median 5Y
-2.5
Industry
15.7
vs History
4
vs Industry
77
Median 3Y
0.3
Median 5Y
0.3
Industry
1
vs History
39
vs Industry
90
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
vs History
44
vs Industry
77
Median 3Y
1.9
Median 5Y
1.6
Industry
5.4
vs History
41
vs Industry
69
Median 3Y
2.9
Median 5Y
2.7
Industry
10
vs History
25
vs Industry
59
Median 3Y
7.4
Median 5Y
7.2
Industry
17.3
vs History
38
vs Industry
68
Median 3Y
3.6
Median 5Y
3.7
Industry
10.9
vs History
20
vs Industry
37
Median 3Y
6.9
Median 5Y
7.2
Industry
13.9
vs History
31
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Chuetsu Pulp & Paper Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Chuetsu Pulp & Paper Co Ltd
TSE:3877
25.5B JPY 0.2 36.4 3 9.2
FI
UPM-Kymmene Oyj
OMXH:UPM
12.9B EUR 1.3 103.8 9.1 25.1
ZA
Sappi Ltd
JSE:SAP
13.4B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
61.3B BRL 1.2 8 5.7 10.3
FI
Stora Enso Oyj
OMXH:STERV
8.3B EUR 0.9 -1 665.6 -40 -40
CN
Shandong Sun Paper Co Ltd
SZSE:002078
43.9B CNY 1.1 14 14 14
SE
Holmen AB
STO:HOLM B
53.9B SEK 2.4 19 15.5 25.5
JP
Oji Holdings Corp
TSE:3861
907.4B JPY 0.5 27.6 10.6 32.5
UK
Mondi PLC
LSE:MNDI
4B GBP 0.6 24.6 192.5 348.5
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
31.7B HKD 0.4 16.1 10.4 20.2
CL
Empresas CMPC SA
SGO:CMPC
3.6T CLP 0.5 13.7 28.5 28.5
P/E Multiple
Earnings Growth PEG
JP
C
Chuetsu Pulp & Paper Co Ltd
TSE:3877
Average P/E: 29.2
36.4
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
103.8
41%
2.5
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
8
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 665.6 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
12%
1.2
SE
Holmen AB
STO:HOLM B
19
2%
9.5
JP
Oji Holdings Corp
TSE:3861
27.6
22%
1.3
UK
Mondi PLC
LSE:MNDI
24.6
29%
0.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
16.1
29%
0.6
CL
E
Empresas CMPC SA
SGO:CMPC
13.7
-8%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Chuetsu Pulp & Paper Co Ltd
TSE:3877
Average EV/EBITDA: 32.2
3
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9.1
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.7
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
26%
0.5
SE
Holmen AB
STO:HOLM B
15.5
8%
1.9
JP
Oji Holdings Corp
TSE:3861
10.6
5%
2.1
UK
Mondi PLC
LSE:MNDI
192.5
7%
27.5
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
10.4
13%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
28.5
43%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Chuetsu Pulp & Paper Co Ltd
TSE:3877
Average EV/EBIT: 57.1
9.2
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
25.1
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.3
3%
3.4
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
4%
3.5
SE
Holmen AB
STO:HOLM B
25.5
11%
2.3
JP
Oji Holdings Corp
TSE:3861
32.5
N/A N/A
UK
Mondi PLC
LSE:MNDI
348.5
10%
34.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
20.2
19%
1.1
CL
E
Empresas CMPC SA
SGO:CMPC
28.5
9%
3.2