C

CCL Industries Inc
TSX:CCL.B

Watchlist Manager
CCL Industries Inc
TSX:CCL.B
Watchlist
Price: 78.22 CAD 1.19% Market Closed
Market Cap: 13.7B CAD

Relative Value

The Relative Value of one CCL.B stock under the Base Case scenario is 80.66 CAD. Compared to the current market price of 78.22 CAD, CCL Industries Inc is Undervalued by 3%.

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.

CCL.B Relative Value
Base Case
80.66 CAD
Undervaluation 3%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
20
Median 3Y
1.8
Median 5Y
1.8
Industry
0.8
Forward
1.8
vs History
82
vs Industry
42
Median 3Y
17.9
Median 5Y
18.4
Industry
17
Forward
16.9
vs History
9
vs Industry
27
Median 3Y
12
Median 5Y
12
Industry
9.1
vs History
74
vs Industry
22
Median 3Y
23.2
Median 5Y
28.2
Industry
15.7
vs History
69
vs Industry
18
Median 3Y
2.6
Median 5Y
2.7
Industry
1.2
vs History
41
vs Industry
17
Median 3Y
2
Median 5Y
2.1
Industry
1
Forward
2
vs History
65
vs Industry
26
Median 3Y
7.2
Median 5Y
7.3
Industry
4.5
vs History
55
vs Industry
35
Median 3Y
10.3
Median 5Y
10.3
Industry
8.7
Forward
9.6
vs History
63
vs Industry
37
Median 3Y
14.6
Median 5Y
14.7
Industry
13.1
Forward
12.9
vs History
7
vs Industry
30
Median 3Y
13.6
Median 5Y
13.6
Industry
10.4
vs History
46
vs Industry
19
Median 3Y
25.4
Median 5Y
23.8
Industry
15.3
vs History
49
vs Industry
17
Median 3Y
1.9
Median 5Y
2
Industry
1

Multiples Across Competitors

CCL.B Competitors Multiples
CCL Industries Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
CCL Industries Inc
TSX:CCL.B
13.8B CAD 1.9 16.1 10.1 14.2
US
Ball Corp
NYSE:BALL
15B USD 1.3 29.9 11 16.1
US
Crown Holdings Inc
NYSE:CCK
11.6B USD 1 21 7.7 9.9
US
Aptargroup Inc
NYSE:ATR
10.4B USD 2.9 28 14.2 21.5
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
5.9B USD 1 20.5 10.3 15.3
ES
Vidrala SA
MAD:VID
3.3B EUR 2.1 11 7.7 10.4
FR
Verallia SA
PAR:VRLA
3.3B EUR 1 14 5.9 9.7
FR
Verallia SAS
F:1VRA
3.3B EUR 1 14 5.9 9.7
ZA
Nampak Ltd
JSE:NPK
3.5B Zac 0 0 0 0
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
444.8B JPY 0.5 18.5 5.7 16.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
C
CCL Industries Inc
TSX:CCL.B
Average EV/EBITDA: 8.6
10.1
6%
1.7
US
B
Ball Corp
NYSE:BALL
11
7%
1.6
US
Crown Holdings Inc
NYSE:CCK
7.7
3%
2.6
US
Aptargroup Inc
NYSE:ATR
14.2
7%
2
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
10.3
10%
1
ES
Vidrala SA
MAD:VID
7.7
3%
2.6
FR
Verallia SA
PAR:VRLA
5.9
3%
2
FR
Verallia SAS
F:1VRA
5.9
3%
2
ZA
N
Nampak Ltd
JSE:NPK
Not Available
5%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.7
2%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
C
CCL Industries Inc
TSX:CCL.B
Average EV/EBIT: 13.6
14.2
N/A N/A
US
B
Ball Corp
NYSE:BALL
16.1
12%
1.3
US
Crown Holdings Inc
NYSE:CCK
9.9
6%
1.7
US
Aptargroup Inc
NYSE:ATR
21.5
8%
2.7
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
15.3
13%
1.2
ES
Vidrala SA
MAD:VID
10.4
2%
5.2
FR
Verallia SA
PAR:VRLA
9.7
-1%
N/A
FR
Verallia SAS
F:1VRA
9.7
-1%
N/A
ZA
N
Nampak Ltd
JSE:NPK
Not Available
7%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
16.4
N/A N/A