W

Winpak Ltd
TSX:WPK

Watchlist Manager
Winpak Ltd
TSX:WPK
Watchlist
Price: 44.29 CAD 0.57% Market Closed
Market Cap: 2.7B CAD

Relative Value

The Relative Value of one WPK stock under the Base Case scenario is hidden CAD. Compared to the current market price of 44.29 CAD, Winpak Ltd is hidden .

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.

WPK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
23
Median 3Y
1.7
Median 5Y
1.9
Industry
0.8
Forward
1.7
vs History
80
vs Industry
52
Median 3Y
14.8
Median 5Y
16.5
Industry
16.5
Forward
13.1
vs History
44
vs Industry
33
Median 3Y
13.7
Median 5Y
13.8
Industry
9
vs History
25
vs Industry
16
Median 3Y
36.1
Median 5Y
32.3
Industry
14.5
vs History
69
vs Industry
37
Median 3Y
1.6
Median 5Y
1.7
Industry
1.2
vs History
58
vs Industry
37
Median 3Y
1.4
Median 5Y
1.5
Industry
0.9
Forward
1.4
vs History
76
vs Industry
54
Median 3Y
4.7
Median 5Y
5.2
Industry
4.4
vs History
77
vs Industry
61
Median 3Y
7
Median 5Y
7.4
Industry
8.6
Forward
6.6
vs History
77
vs Industry
64
Median 3Y
8.9
Median 5Y
9.5
Industry
13
Forward
8.5
vs History
41
vs Industry
53
Median 3Y
10.6
Median 5Y
10.8
Industry
10.5
vs History
25
vs Industry
22
Median 3Y
24.6
Median 5Y
23.3
Industry
14.9
vs History
80
vs Industry
27
Median 3Y
1.6
Median 5Y
1.7
Industry
1

Multiples Across Competitors

WPK Competitors Multiples
Winpak Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Winpak Ltd
TSX:WPK
2.7B CAD 1.8 13.4 6.6 8.5
US
Ball Corp
NYSE:BALL
15.7B USD 1.3 31.3 11.4 16.7
US
Crown Holdings Inc
NYSE:CCK
12B USD 1 21.8 8 10.2
CA
CCL Industries Inc
TSX:CCL.B
13.6B CAD 1.8 15.9 10 14
US
Aptargroup Inc
NYSE:ATR
9.9B USD 2.8 26.7 13.5 20.6
US
Berry Global Group Inc
NYSE:BERY
7.8B USD 0.7 16.6 7.2 12.4
US
Silgan Holdings Inc
NYSE:SLGN
5.8B USD 1 19.9 10.1 15
ZA
Nampak Ltd
JSE:NPK
4.1B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
3.3B EUR 1 14.1 5.9 9.8
FR
Verallia SAS
F:1VRA
3.3B EUR 1 14 5.9 9.7
ES
Vidrala SA
MAD:VID
3.3B EUR 2.1 11 7.6 10.3
P/E Multiple
Earnings Growth PEG
CA
W
Winpak Ltd
TSX:WPK
Average P/E: 18.5
13.4
9%
1.5
US
B
Ball Corp
NYSE:BALL
31.3
-32%
N/A
US
Crown Holdings Inc
NYSE:CCK
21.8
32%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
15.9
8%
2
US
Aptargroup Inc
NYSE:ATR
26.7
9%
3
US
Berry Global Group Inc
NYSE:BERY
16.6
20%
0.8
US
S
Silgan Holdings Inc
NYSE:SLGN
19.9
24%
0.8
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
FR
Verallia SA
PAR:VRLA
14.1
16%
0.9
FR
Verallia SAS
F:1VRA
14
15%
0.9
ES
Vidrala SA
MAD:VID
11
-3%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
W
Winpak Ltd
TSX:WPK
Average EV/EBITDA: 8.6
6.6
6%
1.1
US
B
Ball Corp
NYSE:BALL
11.4
7%
1.6
US
Crown Holdings Inc
NYSE:CCK
8
3%
2.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
6%
1.7
US
Aptargroup Inc
NYSE:ATR
13.5
8%
1.7
US
Berry Global Group Inc
NYSE:BERY
7.2
0%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
10.1
10%
1
ZA
N
Nampak Ltd
JSE:NPK
Not Available
5%
N/A
FR
Verallia SA
PAR:VRLA
5.9
2%
3
FR
Verallia SAS
F:1VRA
5.9
2%
3
ES
Vidrala SA
MAD:VID
7.6
2%
3.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
W
Winpak Ltd
TSX:WPK
Average EV/EBIT: 12.7
8.5
4%
2.1
US
B
Ball Corp
NYSE:BALL
16.7
13%
1.3
US
Crown Holdings Inc
NYSE:CCK
10.2
6%
1.7
CA
C
CCL Industries Inc
TSX:CCL.B
14
N/A N/A
US
Aptargroup Inc
NYSE:ATR
20.6
9%
2.3
US
Berry Global Group Inc
NYSE:BERY
12.4
3%
4.1
US
S
Silgan Holdings Inc
NYSE:SLGN
15
12%
1.3
ZA
N
Nampak Ltd
JSE:NPK
Not Available
7%
N/A
FR
Verallia SA
PAR:VRLA
9.8
2%
4.9
FR
Verallia SAS
F:1VRA
9.7
2%
4.9
ES
Vidrala SA
MAD:VID
10.3
2%
5.2