Supremex Inc
TSX:SXP

Watchlist Manager
Supremex Inc Logo
Supremex Inc
TSX:SXP
Watchlist
Price: 3.9 CAD Market Closed
Market Cap: 95.8m CAD

Relative Value

The Relative Value of one SXP stock under the Base Case scenario is 7.44 CAD. Compared to the current market price of 3.9 CAD, Supremex Inc is Undervalued by 48%.

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.

SXP Relative Value
Base Case
7.44 CAD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
0.8
Forward
0.3
vs History
vs Industry
41
Median 3Y
4.8
Median 5Y
5.2
Industry
14.6
Forward
6
vs History
34
vs Industry
61
Median 3Y
2.8
Median 5Y
2.6
Industry
8.1
vs History
25
vs Industry
22
Median 3Y
17
Median 5Y
16.2
Industry
16.3
vs History
36
vs Industry
47
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
vs History
61
vs Industry
62
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1
Forward
0.6
vs History
52
vs Industry
66
Median 3Y
2.2
Median 5Y
2.2
Industry
4.7
vs History
26
vs Industry
58
Median 3Y
4.3
Median 5Y
4
Industry
9
Forward
4.1
vs History
11
vs Industry
47
Median 3Y
6.5
Median 5Y
6.6
Industry
15.8
Forward
7.6
vs History
42
vs Industry
53
Median 3Y
5.1
Median 5Y
4.8
Industry
10
vs History
46
vs Industry
40
Median 3Y
5.7
Median 5Y
5.2
Industry
13.3
vs History
31
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8

Multiples Across Competitors

SXP Competitors Multiples
Supremex Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Supremex Inc
TSX:SXP
95.8m CAD 0.3 -7.2 4.4 9
ZA
Sappi Ltd
JSE:SAP
17.1B Zac 0 0 0 0
FI
UPM-Kymmene Oyj
OMXH:UPM
12.5B EUR 1.2 41.4 7.4 16.6
BR
Suzano SA
BOVESPA:SUZB3
64.2B BRL 1.3 -67.7 5.8 9.7
FI
Stora Enso Oyj
OMXH:STERV
7.6B EUR 0.7 -332.5 -46.9 -46.9
UK
Mondi PLC
LSE:MNDI
5.3B GBP 0.8 28.4 165.5 286.4
SE
Holmen AB
STO:HOLM B
60.5B SEK 2.6 21.1 14.7 22.1
CN
Shandong Sun Paper Co Ltd
SZSE:002078
37.2B CNY 0.9 12.3 11.4 11.4
JP
Oji Holdings Corp
TSE:3861
673B JPY 0.4 14.6 7.7 18.4
CL
Empresas CMPC SA
SGO:CMPC
3.5T CLP 0.5 11.2 22 22
IN
Century Textile and Industries Ltd
NSE:CENTURYTEX
303.1B INR 6.7 472.3 45.1 64
P/E Multiple
Earnings Growth PEG
CA
Supremex Inc
TSX:SXP
Average P/E: 85.9
Negative Multiple: -7.2
N/A N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-54%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
41.4
51%
0.8
BR
Suzano SA
BOVESPA:SUZB3
Negative Multiple: -67.7 N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -332.5 N/A N/A
UK
Mondi PLC
LSE:MNDI
28.4
44%
0.6
SE
Holmen AB
STO:HOLM B
21.1
6%
3.5
CN
Shandong Sun Paper Co Ltd
SZSE:002078
12.3
12%
1
JP
Oji Holdings Corp
TSE:3861
14.6
N/A N/A
CL
E
Empresas CMPC SA
SGO:CMPC
11.2
5%
2.2
IN
Century Textile and Industries Ltd
NSE:CENTURYTEX
472.3
52%
9.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Supremex Inc
TSX:SXP
Average EV/EBITDA: 31.6
4.4
N/A N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
16%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
7.4
3%
2.5
BR
Suzano SA
BOVESPA:SUZB3
5.8
11%
0.5
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -46.9
3%
N/A
UK
Mondi PLC
LSE:MNDI
165.5
14%
11.8
SE
Holmen AB
STO:HOLM B
14.7
12%
1.2
CN
Shandong Sun Paper Co Ltd
SZSE:002078
11.4
23%
0.5
JP
Oji Holdings Corp
TSE:3861
7.7
7%
1.1
CL
E
Empresas CMPC SA
SGO:CMPC
22
46%
0.5
IN
Century Textile and Industries Ltd
NSE:CENTURYTEX
45.1
-17%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Supremex Inc
TSX:SXP
Average EV/EBIT: 51.1
9
N/A N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
43%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
16.6
18%
0.9
BR
Suzano SA
BOVESPA:SUZB3
9.7
15%
0.6
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -46.9
45%
N/A
UK
Mondi PLC
LSE:MNDI
286.4
19%
15.1
SE
Holmen AB
STO:HOLM B
22.1
15%
1.5
CN
Shandong Sun Paper Co Ltd
SZSE:002078
11.4
6%
1.9
JP
Oji Holdings Corp
TSE:3861
18.4
N/A N/A
CL
E
Empresas CMPC SA
SGO:CMPC
22
15%
1.5
IN
Century Textile and Industries Ltd
NSE:CENTURYTEX
64
-39%
N/A