A

Alucon PCL
SET:ALUCON

Watchlist Manager
Alucon PCL
SET:ALUCON
Watchlist
Price: 172.5 THB
Market Cap: 7.5B THB
Have any thoughts about
Alucon PCL?
Write Note

Relative Value

The Relative Value of one ALUCON stock under the Base Case scenario is 159.41 THB. Compared to the current market price of 172.5 THB, Alucon PCL is Overvalued by 8%.

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.

ALUCON Relative Value
Base Case
159.41 THB
Overvaluation 8%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
30
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
vs History
41
vs Industry
56
Median 3Y
11.8
Median 5Y
10.7
Industry
17.2
vs History
22
vs Industry
56
Median 3Y
5.5
Median 5Y
4.5
Industry
8.7
vs History
22
vs Industry
51
Median 3Y
5.9
Median 5Y
5.7
Industry
16
vs History
71
vs Industry
50
Median 3Y
1.2
Median 5Y
1.2
Industry
1.3
vs History
88
vs Industry
55
Median 3Y
0.9
Median 5Y
0.9
Industry
1
vs History
87
vs Industry
41
Median 3Y
7.1
Median 5Y
5.6
Industry
4.6
vs History
84
vs Industry
63
Median 3Y
6.8
Median 5Y
5
Industry
9.3
vs History
87
vs Industry
60
Median 3Y
12.2
Median 5Y
8.2
Industry
13.2
vs History
22
vs Industry
74
Median 3Y
3.3
Median 5Y
3.6
Industry
10.3
vs History
22
vs Industry
55
Median 3Y
3.6
Median 5Y
4.1
Industry
15.1
vs History
73
vs Industry
47
Median 3Y
1.1
Median 5Y
1
Industry
1

Multiples Across Competitors

ALUCON Competitors Multiples
Alucon PCL Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TH
Alucon PCL
SET:ALUCON
7.5B THB 1.2 11.7 4.1 6.1
US
Ball Corp
NYSE:BALL
16.7B USD 1.4 4 10.9 16.3
US
Aptargroup Inc
NYSE:ATR
10.5B USD 2.9 31.3 14.8 22.7
US
Crown Holdings Inc
NYSE:CCK
9.9B USD 0.8 101.4 7.8 10.4
CA
CCL Industries Inc
TSX:CCL.B
13.1B CAD 1.8 18.6 10 14
US
Berry Global Group Inc
NYSE:BERY
7.4B USD 0.6 14.3 7 12.2
US
Silgan Holdings Inc
NYSE:SLGN
5.6B USD 1 18.8 9.2 13.4
SA
National Company for Glass Industries SJSC
SAU:2150
14.6B SAR 100.5 437.8 306.8 1 025.7
ES
Vidrala SA
MAD:VID
3.1B EUR 1.9 13.8 8.5 11.5
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
FR
Verallia SA
PAR:VRLA
2.7B EUR 0.8 9.6 4.5 7
P/E Multiple
Earnings Growth P/E to Growth
TH
A
Alucon PCL
SET:ALUCON
Average P/E: 66.1
11.7
N/A N/A
US
B
Ball Corp
NYSE:BALL
4
70%
0.1
US
Aptargroup Inc
NYSE:ATR
31.3
55%
0.6
US
Crown Holdings Inc
NYSE:CCK
101.4
105%
1
CA
C
CCL Industries Inc
TSX:CCL.B
18.6
71%
0.3
US
Berry Global Group Inc
NYSE:BERY
14.3
62%
0.2
US
S
Silgan Holdings Inc
NYSE:SLGN
18.8
52%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
437.8
N/A N/A
ES
Vidrala SA
MAD:VID
13.8
20%
0.7
ZA
N
Nampak Ltd
JSE:NPK
Not Available N/A N/A
FR
Verallia SA
PAR:VRLA
9.6
-11%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
A
Alucon PCL
SET:ALUCON
Average EV/EBITDA: 38.4
4.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
10.9
4%
3.1
US
Aptargroup Inc
NYSE:ATR
14.8
29%
0.5
US
Crown Holdings Inc
NYSE:CCK
7.8
11%
0.7
CA
C
CCL Industries Inc
TSX:CCL.B
10
26%
0.4
US
Berry Global Group Inc
NYSE:BERY
7
-1%
N/A
US
S
Silgan Holdings Inc
NYSE:SLGN
9.2
27%
0.3
SA
National Company for Glass Industries SJSC
SAU:2150
306.8
N/A N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
FR
Verallia SA
PAR:VRLA
4.5
-16%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
A
Alucon PCL
SET:ALUCON
Average EV/EBIT: 113.9
6.1
N/A N/A
US
B
Ball Corp
NYSE:BALL
16.3
16%
1
US
Aptargroup Inc
NYSE:ATR
22.7
36%
0.6
US
Crown Holdings Inc
NYSE:CCK
10.4
25%
0.4
CA
C
CCL Industries Inc
TSX:CCL.B
14
37%
0.4
US
Berry Global Group Inc
NYSE:BERY
12.2
7%
1.7
US
S
Silgan Holdings Inc
NYSE:SLGN
13.4
32%
0.4
SA
National Company for Glass Industries SJSC
SAU:2150
1 025.7
N/A N/A
ES
Vidrala SA
MAD:VID
11.5
23%
0.5
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
FR
Verallia SA
PAR:VRLA
7
-26%
N/A

See Also

Discover More
Back to Top