C

Crown Seal PCL
SET:CSC

Watchlist Manager
Crown Seal PCL
SET:CSC
Watchlist
Price: 45.75 THB
Market Cap: 2.4B THB
Have any thoughts about
Crown Seal PCL?
Write Note
Section:
 

Relative Value

The Relative Value of one CSC stock under the Base Case scenario is 40.6 THB. Compared to the current market price of 45.75 THB, Crown Seal PCL is Overvalued by 11%.

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.

CSC Relative Value
Base Case
40.6 THB
Overvaluation 11%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
vs History
71
vs Industry
58
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8
More Details
8.1
P/E
P/E
Price to Earnings
8.1
vs History
74
vs Industry
56
Median 3Y
10.7
Median 5Y
9.9
Industry
17.2
More Details
4.4
P/OCF
P/OCF
Price to OCF
4.4
vs History
61
vs Industry
69
Median 3Y
7.1
Median 5Y
5
Industry
8.7
More Details
8.2
P/FCFE
P/FCFE
Price to FCFE
8.2
vs History
47
vs Industry
53
Median 3Y
4.6
Median 5Y
8.2
Industry
16
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
60
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
More Details
0.3
EV/S
EV/S
Enterprise Value to Sales
0.3
vs History
68
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
1
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
80
vs Industry
75
Median 3Y
3
Median 5Y
2.6
Industry
4.6
More Details
2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
2
vs History
73
vs Industry
78
Median 3Y
2.7
Median 5Y
2.4
Industry
9.3
More Details
3.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
3.4
vs History
74
vs Industry
71
Median 3Y
5
Median 5Y
4.2
Industry
13.2
More Details
2.2
EV/OCF
EV/OCF
Enterprise Value to OCF
2.2
vs History
55
vs Industry
78
Median 3Y
3.6
Median 5Y
2.4
Industry
10.3
More Details
3.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
3.8
vs History
41
vs Industry
57
Median 3Y
2.1
Median 5Y
3.6
Industry
15.1
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
66
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
1
More Details

Multiples Across Competitors

CSC Competitors Multiples
Crown Seal PCL 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
TH
Crown Seal PCL
SET:CSC
2.4B THB 0.7 8.1 2 3.4
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
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
C
Crown Seal PCL
SET:CSC
Average P/E: 65.8
8.1
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
C
Crown Seal PCL
SET:CSC
Average EV/EBITDA: 38.2
2
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
C
Crown Seal PCL
SET:CSC
Average EV/EBIT: 113.7
3.4
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
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

Summary
CSC intrinsic value, competitors valuation, and company profile.
DCF Valuation
CSC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CSC stock valuation using valuation multiples.
Wall Street Estimates
CSC 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
CSC 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 210,300+ 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.