C

CCL Industries Inc
TSX:CCL.B

Watchlist Manager
CCL Industries Inc
TSX:CCL.B
Watchlist
Price: 84.79 CAD 0.47% Market Closed
Market Cap: 14.8B CAD

Relative Value

The Relative Value of one CCL.B stock under the Base Case scenario is 89.09 CAD. Compared to the current market price of 84.79 CAD, CCL Industries Inc is Undervalued by 5%.

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
89.09 CAD
Undervaluation 5%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
20
Median 3Y
1.8
Median 5Y
1.8
Industry
0.8
Forward
1.9
vs History
55
vs Industry
42
Median 3Y
17.9
Median 5Y
18.4
Industry
16
Forward
17.6
vs History
52
vs Industry
27
Median 3Y
12
Median 5Y
12.1
Industry
8.3
vs History
77
vs Industry
22
Median 3Y
22.7
Median 5Y
25.4
Industry
15.2
vs History
52
vs Industry
18
Median 3Y
2.6
Median 5Y
2.7
Industry
1.2
vs History
46
vs Industry
17
Median 3Y
2
Median 5Y
2.1
Industry
1
Forward
2.1
vs History
71
vs Industry
26
Median 3Y
7.1
Median 5Y
7.3
Industry
4.5
vs History
61
vs Industry
35
Median 3Y
10.1
Median 5Y
10.3
Industry
8.6
Forward
9.7
vs History
66
vs Industry
37
Median 3Y
14.3
Median 5Y
14.7
Industry
12.8
Forward
13
vs History
69
vs Industry
30
Median 3Y
13.3
Median 5Y
13.7
Industry
9.9
vs History
88
vs Industry
19
Median 3Y
24.4
Median 5Y
23.8
Industry
14.5
vs History
36
vs Industry
17
Median 3Y
1.9
Median 5Y
2
Industry
1

Multiples Across Competitors

CCL.B Competitors Multiples
CCL Industries Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
CCL Industries Inc
TSX:CCL.B
14.8B CAD 1.9 18.2 10.1 14.2
US
Ball Corp
NYSE:BALL
13.7B USD 1.1 20.2 10.2 14.8
US
Crown Holdings Inc
NYSE:CCK
11.3B USD 0.9 11.9 7.6 9.7
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Aptargroup Inc
NYSE:ATR
8B USD 2.2 19 10.7 16.4
US
Silgan Holdings Inc
NYSE:SLGN
4.2B USD 0.7 13.4 8 12
ZA
Nampak Ltd
JSE:NPK
4.2B Zac 0 0 0 0
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
581.6B JPY 0.6 13.2 5.7 12.5
ES
Vidrala SA
MAD:VID
3B EUR 2 10.6 7.2 10
FR
Verallia SA
PAR:VRLA
2.8B EUR 0.8 15.5 5.7 10.2
US
Greif Inc
NYSE:GEF
3.2B USD 0.6 17.1 7.8 12.3
P/E Multiple
Earnings Growth PEG
CA
C
CCL Industries Inc
TSX:CCL.B
Average P/E: 15.6
18.2
4%
4.6
US
B
Ball Corp
NYSE:BALL
20.2
-33%
N/A
US
Crown Holdings Inc
NYSE:CCK
11.9
35%
0.3
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
Aptargroup Inc
NYSE:ATR
19
4%
4.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.4
18%
0.7
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
13.2
N/A N/A
ES
Vidrala SA
MAD:VID
10.6
-4%
N/A
FR
Verallia SA
PAR:VRLA
15.5
6%
2.6
US
Greif Inc
NYSE:GEF
17.1
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
C
CCL Industries Inc
TSX:CCL.B
Average EV/EBITDA: 8
10.1
6%
1.7
US
B
Ball Corp
NYSE:BALL
10.2
8%
1.3
US
Crown Holdings Inc
NYSE:CCK
7.6
4%
1.9
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
Aptargroup Inc
NYSE:ATR
10.7
5%
2.1
US
S
Silgan Holdings Inc
NYSE:SLGN
8
8%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
8%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
5.7
N/A N/A
ES
Vidrala SA
MAD:VID
7.2
2%
3.6
FR
Verallia SA
PAR:VRLA
5.7
-2%
N/A
US
Greif Inc
NYSE:GEF
7.8
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
C
CCL Industries Inc
TSX:CCL.B
Average EV/EBIT: 12.4
14.2
8%
1.8
US
B
Ball Corp
NYSE:BALL
14.8
11%
1.3
US
Crown Holdings Inc
NYSE:CCK
9.7
8%
1.2
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
Aptargroup Inc
NYSE:ATR
16.4
5%
3.3
US
S
Silgan Holdings Inc
NYSE:SLGN
12
10%
1.2
ZA
N
Nampak Ltd
JSE:NPK
Not Available
11%
N/A
JP
Toyo Seikan Group Holdings Ltd
TSE:5901
12.5
N/A N/A
ES
Vidrala SA
MAD:VID
10
1%
10
FR
Verallia SA
PAR:VRLA
10.2
-6%
N/A
US
Greif Inc
NYSE:GEF
12.3
3%
4.1