B

BG Container Glass PCL
SET:BGC

Watchlist Manager
BG Container Glass PCL
SET:BGC
Watchlist
Price: 7.8 THB Market Closed
Market Cap: 5.4B THB
Have any thoughts about
BG Container Glass PCL?
Write Note

Relative Value

The Relative Value of one BGC stock under the Base Case scenario is 19.67 THB. Compared to the current market price of 7.8 THB, BG Container Glass PCL is Undervalued by 60%.

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.

BGC Relative Value
Base Case
19.67 THB
Undervaluation 60%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
83
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8
Forward
0.3
vs History
25
vs Industry
48
Median 3Y
13.7
Median 5Y
13.4
Industry
17.2
Forward
9
vs History
85
vs Industry
81
Median 3Y
3.3
Median 5Y
3.3
Industry
8.7
vs History
6
vs Industry
28
Median 3Y
13.9
Median 5Y
5.8
Industry
16
vs History
82
vs Industry
61
Median 3Y
1.4
Median 5Y
1.4
Industry
1.3
vs History
88
vs Industry
46
Median 3Y
1
Median 5Y
1.1
Industry
1
Forward
0.8
vs History
92
vs Industry
32
Median 3Y
7.4
Median 5Y
7.4
Industry
4.6
vs History
61
vs Industry
58
Median 3Y
6.2
Median 5Y
6
Industry
9.3
Forward
6.3
vs History
55
vs Industry
26
Median 3Y
21.3
Median 5Y
19.4
Industry
13.2
Forward
16.5
vs History
69
vs Industry
56
Median 3Y
7.1
Median 5Y
7
Industry
10.3
vs History
6
vs Industry
14
Median 3Y
11.3
Median 5Y
11.4
Industry
15.1
vs History
84
vs Industry
57
Median 3Y
0.9
Median 5Y
0.9
Industry
1

Multiples Across Competitors

BGC Competitors Multiples
BG Container Glass 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
BG Container Glass PCL
SET:BGC
5.4B THB 0.4 16.5 5.9 19.4
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
ZA
Nampak Ltd
JSE:NPK
3.2B Zac 0 0 0 0
ES
Vidrala SA
MAD:VID
3.1B EUR 2 13.9 8.5 11.6
US
Greif Inc
NYSE:GEF
2.8B USD 0.5 10.9 7.6 12.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TH
B
BG Container Glass PCL
SET:BGC
Average EV/EBITDA: 38.9
5.9
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
ZA
N
Nampak Ltd
JSE:NPK
Not Available
148%
N/A
ES
Vidrala SA
MAD:VID
8.5
22%
0.4
US
Greif Inc
NYSE:GEF
7.6
36%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TH
B
BG Container Glass PCL
SET:BGC
Average EV/EBIT: 115.8
19.4
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
ZA
N
Nampak Ltd
JSE:NPK
Not Available
354%
N/A
ES
Vidrala SA
MAD:VID
11.6
23%
0.5
US
Greif Inc
NYSE:GEF
12.1
N/A N/A

See Also

Discover More
Back to Top