Cascades Inc
TSX:CAS

Watchlist Manager
Cascades Inc Logo
Cascades Inc
TSX:CAS
Watchlist
Price: 8.82 CAD -2.33%
Market Cap: 891.9m CAD

Relative Value

The Relative Value of one CAS stock under the Base Case scenario is 32.35 CAD. Compared to the current market price of 8.82 CAD, Cascades Inc is Undervalued by 73%.

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.

CAS Relative Value
Base Case
32.35 CAD
Undervaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
87
Median 3Y
0.2
Median 5Y
0.3
Industry
0.8
Forward
0.2
vs History
vs Industry
Median 3Y
-19.6
Median 5Y
6.4
Industry
16.5
Forward
6.1
vs History
30
vs Industry
68
Median 3Y
2.9
Median 5Y
2.7
Industry
9
vs History
53
vs Industry
14
Median 3Y
15.2
Median 5Y
5.3
Industry
14.5
vs History
79
vs Industry
73
Median 3Y
0.6
Median 5Y
0.7
Industry
1.2
vs History
88
vs Industry
63
Median 3Y
0.6
Median 5Y
0.6
Industry
0.9
Forward
0.6
vs History
95
vs Industry
82
Median 3Y
1.7
Median 5Y
3.5
Industry
4.4
vs History
68
vs Industry
56
Median 3Y
6.3
Median 5Y
5.9
Industry
8.6
Forward
4.9
vs History
57
vs Industry
36
Median 3Y
14.2
Median 5Y
12.6
Industry
13
Forward
10.4
vs History
20
vs Industry
36
Median 3Y
7.2
Median 5Y
6.5
Industry
10.5
vs History
19
vs Industry
17
Median 3Y
17.9
Median 5Y
13.6
Industry
14.9
vs History
82
vs Industry
65
Median 3Y
0.7
Median 5Y
0.7
Industry
1

Multiples Across Competitors

CAS Competitors Multiples
Cascades Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Cascades Inc
TSX:CAS
895.4m CAD 0.2 -223 5.2 11.5
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
International Paper Co
NYSE:IP
24.5B USD 1.2 61.8 17 103.4
UK
Amcor PLC
NYSE:AMCR
20.8B USD 1.6 26 14.2 19.7
US
Packaging Corp of America
NYSE:PKG
16.8B USD 2 19.7 10.4 15
US
Avery Dennison Corp
NYSE:AVY
13.9B USD 1.6 19.9 11.3 14.5
IE
Smurfit Kappa Group PLC
F:SK3
9.6B EUR 0.9 12.7 6 8.7
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
CH
SIG Group AG
SIX:SIGN
5.9B CHF 1.9 32.4 9.1 17.9
US
Graphic Packaging Holding Co
NYSE:GPK
6.4B USD 0.7 10.3 7.4 11.1
US
Sealed Air Corp
NYSE:SEE
4.5B USD 0.9 15.3 8.2 10.7
P/E Multiple
Earnings Growth PEG
CA
Cascades Inc
TSX:CAS
Average P/E: 462.2
Negative Multiple: -223
N/A N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
International Paper Co
NYSE:IP
61.8
60%
1
UK
Amcor PLC
NYSE:AMCR
26
43%
0.6
US
Packaging Corp of America
NYSE:PKG
19.7
10%
2
US
Avery Dennison Corp
NYSE:AVY
19.9
10%
2
IE
S
Smurfit Kappa Group PLC
F:SK3
12.7
13%
1
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
CH
SIG Group AG
SIX:SIGN
32.4
29%
1.1
US
Graphic Packaging Holding Co
NYSE:GPK
10.3
8%
1.3
US
Sealed Air Corp
NYSE:SEE
15.3
27%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Cascades Inc
TSX:CAS
Average EV/EBITDA: 56.5
5.2
3%
1.7
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
International Paper Co
NYSE:IP
17
41%
0.4
UK
Amcor PLC
NYSE:AMCR
14.2
27%
0.5
US
Packaging Corp of America
NYSE:PKG
10.4
7%
1.5
US
Avery Dennison Corp
NYSE:AVY
11.3
5%
2.3
IE
S
Smurfit Kappa Group PLC
F:SK3
6
5%
1.2
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
CH
SIG Group AG
SIX:SIGN
9.1
6%
1.5
US
Graphic Packaging Holding Co
NYSE:GPK
7.4
0%
N/A
US
Sealed Air Corp
NYSE:SEE
8.2
5%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Cascades Inc
TSX:CAS
Average EV/EBIT: 138.2
11.5
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
International Paper Co
NYSE:IP
103.4
87%
1.2
UK
Amcor PLC
NYSE:AMCR
19.7
31%
0.6
US
Packaging Corp of America
NYSE:PKG
15
9%
1.7
US
Avery Dennison Corp
NYSE:AVY
14.5
6%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
8.7
5%
1.7
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
CH
SIG Group AG
SIX:SIGN
17.9
15%
1.2
US
Graphic Packaging Holding Co
NYSE:GPK
11.1
1%
11.1
US
Sealed Air Corp
NYSE:SEE
10.7
5%
2.1