S

Smurfit Kappa Group PLC
F:SK3

Watchlist Manager
Smurfit Kappa Group PLC
F:SK3
Watchlist
Price: 50.6 EUR 4.55%
Market Cap: 13.2B EUR
Have any thoughts about
Smurfit Kappa Group PLC?
Write Note
Section:
 

Relative Value

The Relative Value of one SK3 stock under the Base Case scenario is 51.97 EUR. Compared to the current market price of 50.6 EUR, Smurfit Kappa Group PLC 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.

SK3 Relative Value
Base Case
51.97 EUR
Undervaluation 3%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
6
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8
Forward
1.2
More Details
17.4
P/E
P/E
Price to Earnings
17.4
vs History
7
vs Industry
43
Median 3Y
11.8
Median 5Y
13
Industry
17.2
Forward
14.9
More Details
8.7
P/OCF
P/OCF
Price to OCF
8.7
vs History
22
vs Industry
43
Median 3Y
7.2
Median 5Y
7.1
Industry
8.7
More Details
34.9
P/FCFE
P/FCFE
Price to FCFE
34.9
vs History
20
vs Industry
19
Median 3Y
20.6
Median 5Y
21.6
Industry
16
More Details
2.4
P/B
P/B
Price to Book Value
2.4
vs History
28
vs Industry
25
Median 3Y
1.9
Median 5Y
2.1
Industry
1.3
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
9
vs Industry
32
Median 3Y
1.1
Median 5Y
1.1
Industry
1
Forward
1.4
More Details
4.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.2
vs History
11
vs Industry
54
Median 3Y
3.3
Median 5Y
3.3
Industry
4.6
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
14
vs Industry
52
Median 3Y
5.9
Median 5Y
6.5
Industry
9.3
Forward
7.6
More Details
11.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.2
vs History
23
vs Industry
51
Median 3Y
8.5
Median 5Y
9.5
Industry
13.2
Forward
11.4
More Details
10.4
EV/OCF
EV/OCF
Enterprise Value to OCF
10.4
vs History
28
vs Industry
39
Median 3Y
9.1
Median 5Y
9
Industry
10.3
More Details
24.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.1
vs History
20
vs Industry
22
Median 3Y
21.7
Median 5Y
20.4
Industry
15.1
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
15
vs Industry
25
Median 3Y
1.4
Median 5Y
1.4
Industry
1
More Details

Multiples Across Competitors

SK3 Competitors Multiples
Smurfit Kappa Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Smurfit Kappa Group PLC
F:SK3
13.2B EUR 1.2 17.4 7.7 11.2
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
Packaging Corp of America
NYSE:PKG
20.6B USD 2.5 26.8 13.7 20.2
US
International Paper Co
NYSE:IP
19.2B USD 1 45.7 12.4 60.3
US
Avery Dennison Corp
NYSE:AVY
15.2B USD 1.8 22.6 12.1 15.4
UK
Amcor PLC
NYSE:AMCR
13.7B USD 1 17.8 10.7 15.4
UK
DS Smith PLC
LSE:SMDS
7.6B GBP 1.1 19.6 9.1 15.5
US
Graphic Packaging Holding Co
NYSE:GPK
8.3B USD 0.9 11.6 7.7 11.5
CH
SIG Group AG
SIX:SIGN
6.7B CHF 2.2 26.1 9.8 18.4
US
Sealed Air Corp
NYSE:SEE
5B USD 0.9 12.6 8.6 11.1
US
Sonoco Products Co
NYSE:SON
4.8B USD 0.7 16.8 7.1 11.1
P/E Multiple
Earnings Growth P/E to Growth
IE
S
Smurfit Kappa Group PLC
F:SK3
Average P/E: 420
17.4
43%
0.4
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
US
Packaging Corp of America
NYSE:PKG
26.8
47%
0.6
US
International Paper Co
NYSE:IP
45.7
379%
0.1
US
Avery Dennison Corp
NYSE:AVY
22.6
88%
0.3
UK
Amcor PLC
NYSE:AMCR
17.8
67%
0.3
UK
DS Smith PLC
LSE:SMDS
19.6
25%
0.8
US
Graphic Packaging Holding Co
NYSE:GPK
11.6
24%
0.5
CH
SIG Group AG
SIX:SIGN
26.1
61%
0.4
US
Sealed Air Corp
NYSE:SEE
12.6
51%
0.2
US
Sonoco Products Co
NYSE:SON
16.8
22%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
S
Smurfit Kappa Group PLC
F:SK3
Average EV/EBITDA: 56.5
7.7
15%
0.5
US
W
Westrock Co
LSE:0LW9
522.7
21%
25.2
US
Packaging Corp of America
NYSE:PKG
13.7
27%
0.5
US
International Paper Co
NYSE:IP
12.4
43%
0.3
US
Avery Dennison Corp
NYSE:AVY
12.1
32%
0.4
UK
Amcor PLC
NYSE:AMCR
10.7
17%
0.6
UK
DS Smith PLC
LSE:SMDS
9.1
12%
0.8
US
Graphic Packaging Holding Co
NYSE:GPK
7.7
-1%
N/A
CH
SIG Group AG
SIX:SIGN
9.8
11%
0.9
US
Sealed Air Corp
NYSE:SEE
8.6
15%
0.6
US
Sonoco Products Co
NYSE:SON
7.1
-94%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
S
Smurfit Kappa Group PLC
F:SK3
Average EV/EBIT: 134.7
11.2
16%
0.7
US
W
Westrock Co
LSE:0LW9
1 291.2
43%
29.7
US
Packaging Corp of America
NYSE:PKG
20.2
35%
0.6
US
International Paper Co
NYSE:IP
60.3
187%
0.3
US
Avery Dennison Corp
NYSE:AVY
15.4
40%
0.4
UK
Amcor PLC
NYSE:AMCR
15.4
36%
0.4
UK
DS Smith PLC
LSE:SMDS
15.5
30%
0.5
US
Graphic Packaging Holding Co
NYSE:GPK
11.5
1%
10.6
CH
SIG Group AG
SIX:SIGN
18.4
38%
0.5
US
Sealed Air Corp
NYSE:SEE
11.1
13%
0.8
US
Sonoco Products Co
NYSE:SON
11.1
24%
0.5

See Also

Summary
SK3 intrinsic value, competitors valuation, and company profile.
DCF Valuation
SK3 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SK3 stock valuation using valuation multiples.
Wall Street Estimates
SK3 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SK3 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.