E

Elopak ASA
OSE:ELO

Watchlist Manager
Elopak ASA
OSE:ELO
Watchlist
Price: 45.1 NOK 1.58% Market Closed
Market Cap: 12.1B NOK
Have any thoughts about
Elopak ASA?
Write Note
Section:
 

Relative Value

The Relative Value of one ELO stock under the Base Case scenario is 59.25 NOK. Compared to the current market price of 45.1 NOK, Elopak ASA is Undervalued by 24%.

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.

ELO Relative Value
Base Case
59.25 NOK
Undervaluation 24%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

0.9
P/S
P/S
Price to Sales
0.9
vs History
16
vs Industry
46
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
Forward
0.9
More Details
14.5
P/E
P/E
Price to Earnings
14.5
vs History
41
vs Industry
49
Median 3Y
12.6
Median 5Y
14
Industry
17.3
Forward
13.6
More Details
5.8
P/OCF
P/OCF
Price to OCF
5.8
vs History
65
vs Industry
49
Median 3Y
6.4
Median 5Y
6
Industry
8.6
More Details
32
P/FCFE
P/FCFE
Price to FCFE
32
vs History
30
vs Industry
9
Median 3Y
24.8
Median 5Y
14.8
Industry
15.7
More Details
3.3
P/B
P/B
Price to Book Value
3.3
vs History
2
vs Industry
15
Median 3Y
2.2
Median 5Y
2.3
Industry
1.3
More Details
1.1
EV/S
EV/S
Enterprise Value to Sales
1.1
vs History
16
vs Industry
42
Median 3Y
0.9
Median 5Y
0.9
Industry
1
Forward
1.1
More Details
3.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.1
vs History
16
vs Industry
63
Median 3Y
2.5
Median 5Y
2.6
Industry
4.6
More Details
7.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.7
vs History
27
vs Industry
50
Median 3Y
6.6
Median 5Y
6.7
Industry
9.3
Forward
7.5
More Details
12.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.1
vs History
51
vs Industry
46
Median 3Y
12
Median 5Y
12.1
Industry
13.2
Forward
11.4
More Details
7.4
EV/OCF
EV/OCF
Enterprise Value to OCF
7.4
vs History
74
vs Industry
43
Median 3Y
9.2
Median 5Y
8.7
Industry
10.2
More Details
11.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.7
vs History
60
vs Industry
34
Median 3Y
14.5
Median 5Y
14.5
Industry
15
More Details
1.6
EV/IC
EV/IC
Enterprise Value to IC
1.6
vs History
2
vs Industry
26
Median 3Y
1.2
Median 5Y
1.2
Industry
1
More Details

Multiples Across Competitors

ELO Competitors Multiples
Elopak ASA 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
NO
Elopak ASA
OSE:ELO
12.1B NOK 0.9 14.5 7.7 12.1
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
US
Packaging Corp of America
NYSE:PKG
20.4B USD 2.5 26.6 13.6 20
US
International Paper Co
NYSE:IP
18.9B USD 1 45.1 12.3 59.6
US
Avery Dennison Corp
NYSE:AVY
15.2B USD 1.7 22.5 12 15.4
IE
Smurfit Kappa Group PLC
F:SK3
13.2B EUR 1.2 17.4 7.7 11.2
UK
Amcor PLC
NYSE:AMCR
13.6B USD 1 17.8 10.7 15.4
UK
DS Smith PLC
LSE:SMDS
7.5B GBP 1.1 19.4 9.1 15.4
US
Graphic Packaging Holding Co
NYSE:GPK
8.2B USD 0.9 11.5 7.7 11.4
CH
SIG Group AG
SIX:SIGN
6.8B CHF 2.2 26.2 9.8 18.5
US
Sealed Air Corp
NYSE:SEE
5B USD 0.9 12.6 8.6 11.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
E
Elopak ASA
OSE:ELO
Average EV/EBITDA: 56.5
7.7
9%
0.9
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
US
Packaging Corp of America
NYSE:PKG
13.6
8%
1.7
US
International Paper Co
NYSE:IP
12.3
13%
0.9
US
Avery Dennison Corp
NYSE:AVY
12
10%
1.2
IE
S
Smurfit Kappa Group PLC
F:SK3
7.7
5%
1.5
UK
Amcor PLC
NYSE:AMCR
10.7
5%
2.1
UK
DS Smith PLC
LSE:SMDS
9.1
4%
2.3
US
Graphic Packaging Holding Co
NYSE:GPK
7.7
0%
N/A
CH
SIG Group AG
SIX:SIGN
9.8
4%
2.5
US
Sealed Air Corp
NYSE:SEE
8.6
5%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
E
Elopak ASA
OSE:ELO
Average EV/EBIT: 134.7
12.1
11%
1.1
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
US
Packaging Corp of America
NYSE:PKG
20
11%
1.8
US
International Paper Co
NYSE:IP
59.6
42%
1.4
US
Avery Dennison Corp
NYSE:AVY
15.4
12%
1.3
IE
S
Smurfit Kappa Group PLC
F:SK3
11.2
5%
2.2
UK
Amcor PLC
NYSE:AMCR
15.4
11%
1.4
UK
DS Smith PLC
LSE:SMDS
15.4
9%
1.7
US
Graphic Packaging Holding Co
NYSE:GPK
11.4
0%
N/A
CH
SIG Group AG
SIX:SIGN
18.5
11%
1.7
US
Sealed Air Corp
NYSE:SEE
11.1
4%
2.8

See Also

Summary
ELO intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELO stock valuation using valuation multiples.
Wall Street Estimates
ELO 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
ELO 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 211,800+ 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.