A

Arctic Paper SA
WSE:ATC

Watchlist Manager
Arctic Paper SA
WSE:ATC
Watchlist
Price: 8.37 PLN 0.12% Market Closed
Market Cap: 580m PLN

Relative Value

The Relative Value of one ATC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 8.37 PLN, Arctic Paper SA 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.

ATC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
75
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8
Forward
0.2
vs History
vs Industry
48
Median 3Y
4.5
Median 5Y
4.4
Industry
16.3
Forward
26.4
vs History
23
vs Industry
44
Median 3Y
3.4
Median 5Y
3
Industry
8.5
vs History
vs Industry
41
Median 3Y
3.6
Median 5Y
3.2
Industry
15.3
vs History
96
vs Industry
50
Median 3Y
0.9
Median 5Y
0.7
Industry
1
vs History
82
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
Forward
0.1
vs History
38
vs Industry
77
Median 3Y
1.3
Median 5Y
0.9
Industry
5.4
vs History
4
vs Industry
67
Median 3Y
2.7
Median 5Y
1.8
Industry
10.1
Forward
5.6
vs History
vs Industry
61
Median 3Y
2
Median 5Y
2.1
Industry
17
Forward
-5.3
vs History
31
vs Industry
60
Median 3Y
2.6
Median 5Y
2.3
Industry
11.5
vs History
vs Industry
43
Median 3Y
1.8
Median 5Y
2.4
Industry
13.9
vs History
92
vs Industry
70
Median 3Y
0.5
Median 5Y
0.4
Industry
0.8

Multiples Across Competitors

ATC Competitors Multiples
Arctic Paper SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Arctic Paper SA
WSE:ATC
579.9m PLN 0.2 -17.4 9.9 -5.7
FI
UPM-Kymmene Oyj
OMXH:UPM
12.7B EUR 1.3 103.1 9 24.8
ZA
Sappi Ltd
JSE:SAP
13.6B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
62.3B BRL 1.2 7.9 5.8 10.3
FI
Stora Enso Oyj
OMXH:STERV
8B EUR 0.9 -1 607.2 -38.3 -38.3
CN
Shandong Sun Paper Co Ltd
SZSE:002078
42.1B CNY 1.1 13.4 13.6 13.6
SE
Holmen AB
STO:HOLM B
52.9B SEK 2.4 18.7 15.2 25
UK
Mondi PLC
LSE:MNDI
3.9B GBP 0.6 23.3 192.2 347.8
JP
Oji Holdings Corp
TSE:3861
760.1B JPY 0.4 32.6 9.1 24.2
CL
Empresas CMPC SA
SGO:CMPC
3.5T CLP 0.5 13.2 27.9 27.9
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
29.1B HKD 0.4 15 21.4 21.4
P/E Multiple
Earnings Growth PEG
PL
A
Arctic Paper SA
WSE:ATC
Average P/E: 28.4
Negative Multiple: -17.4
-29%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
103.1
42%
2.5
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-58%
N/A
BR
Suzano SA
BOVESPA:SUZB3
7.9
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 607.2 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.4
12%
1.1
SE
Holmen AB
STO:HOLM B
18.7
2%
9.3
UK
Mondi PLC
LSE:MNDI
23.3
30%
0.8
JP
Oji Holdings Corp
TSE:3861
32.6
24%
1.4
CL
E
Empresas CMPC SA
SGO:CMPC
13.2
-5%
N/A
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
15
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
A
Arctic Paper SA
WSE:ATC
Average EV/EBITDA: 33.8
9.9
-5%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
13%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
8%
0.7
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.3
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.6
26%
0.5
SE
Holmen AB
STO:HOLM B
15.2
8%
1.9
UK
Mondi PLC
LSE:MNDI
192.2
8%
24
JP
Oji Holdings Corp
TSE:3861
9.1
5%
1.8
CL
E
Empresas CMPC SA
SGO:CMPC
27.9
44%
0.6
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.4
41%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
A
Arctic Paper SA
WSE:ATC
Average EV/EBIT: 61.9
Negative Multiple: -5.7
-16%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
24.8
13%
1.9
ZA
S
Sappi Ltd
JSE:SAP
Not Available
30%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.3
5%
2.1
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.3
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.6
4%
3.4
SE
Holmen AB
STO:HOLM B
25
11%
2.3
UK
Mondi PLC
LSE:MNDI
347.8
10%
34.8
JP
Oji Holdings Corp
TSE:3861
24.2
N/A N/A
CL
E
Empresas CMPC SA
SGO:CMPC
27.9
9%
3.1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.4
19%
1.1