C

Cheng Loong Corp
TWSE:1904

Watchlist Manager
Cheng Loong Corp
TWSE:1904
Watchlist
Price: 17.9 TWD -1.38% Market Closed
Market Cap: 19.8B TWD

Relative Value

The Relative Value of one Cheng Loong Corp stock under the Base Case scenario is 38.18 TWD. Compared to the current market price of 17.9 TWD, Cheng Loong Corp is Undervalued by 53%.

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.

Relative Value
Base Case
38.18 TWD
Undervaluation 53%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
64
Median 3Y
0.7
Median 5Y
0.8
Industry
0.8
vs History
6
vs Industry
25
Median 3Y
37
Median 5Y
25.2
Industry
16.2
vs History
93
vs Industry
42
Median 3Y
6.9
Median 5Y
7.2
Industry
8.5
vs History
vs Industry
0
Median 3Y
-44.5
Median 5Y
22.1
Industry
15.6
vs History
88
vs Industry
65
Median 3Y
1.1
Median 5Y
1.1
Industry
1.2
vs History
69
vs Industry
42
Median 3Y
1.1
Median 5Y
1.1
Industry
1
vs History
34
vs Industry
38
Median 3Y
6.3
Median 5Y
5.9
Industry
4.6
vs History
34
vs Industry
50
Median 3Y
8.4
Median 5Y
7.8
Industry
8.8
vs History
20
vs Industry
20
Median 3Y
27.8
Median 5Y
26.4
Industry
13.2
vs History
79
vs Industry
27
Median 3Y
11.2
Median 5Y
10.8
Industry
10.1
vs History
vs Industry
100
Median 3Y
-51.7
Median 5Y
-23.4
Industry
14.7
vs History
80
vs Industry
64
Median 3Y
0.8
Median 5Y
0.9
Industry
1

Multiples Across Competitors

Competitors Multiples
Cheng Loong Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
TW
Cheng Loong Corp
TWSE:1904
19.8B TWD 0.5 64.7 8.3 29.6
US
Westrock Co
LSE:0LW9
1.3T USD 69 4 402.6 522.7 1 291.2
UK
Amcor PLC
NYSE:AMCR
94.3B USD 5.4 162.1 42.9 69.4
US
International Paper Co
NYSE:IP
22.9B USD 1 -17.9 13.3 -278.7
US
Packaging Corp of America
NYSE:PKG
19.9B USD 2.3 22.4 12.6 18.2
US
Avery Dennison Corp
NYSE:AVY
14.6B USD 1.7 21 12 15.4
IE
Smurfit Kappa Group PLC
F:SK3
9.6B EUR 0.9 12.7 6 8.7
UK
DS Smith PLC
LSE:SMDS
8B GBP 1.2 20.9 9.5 16.2
US
Sealed Air Corp
NYSE:SEE
6.1B USD 1.2 13.5 9.6 12.4
CH
SIG Group AG
SIX:SIGN
4.6B CHF 1.5 24.8 8.9 17.3
US
Sonoco Products Co
NYSE:SON
4.8B USD 0.8 7.7 7.4 13.2
P/E Multiple
Earnings Growth PEG
TW
C
Cheng Loong Corp
TWSE:1904
Average P/E: 475.2
64.7
N/A N/A
US
W
Westrock Co
LSE:0LW9
4 402.6
N/A N/A
UK
Amcor PLC
NYSE:AMCR
162.1
64%
2.5
US
International Paper Co
NYSE:IP
Negative Multiple: -17.9
43%
N/A
US
Packaging Corp of America
NYSE:PKG
22.4
12%
1.9
US
Avery Dennison Corp
NYSE:AVY
21
9%
2.3
IE
S
Smurfit Kappa Group PLC
F:SK3
12.7
13%
1
UK
DS Smith PLC
LSE:SMDS
20.9
7%
3
US
Sealed Air Corp
NYSE:SEE
13.5
27%
0.5
CH
SIG Group AG
SIX:SIGN
24.8
16%
1.5
US
Sonoco Products Co
NYSE:SON
7.7
59%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
C
Cheng Loong Corp
TWSE:1904
Average EV/EBITDA: 59.4
8.3
N/A N/A
US
W
Westrock Co
LSE:0LW9
522.7
6%
87.1
UK
Amcor PLC
NYSE:AMCR
42.9
28%
1.5
US
International Paper Co
NYSE:IP
13.3
36%
0.4
US
Packaging Corp of America
NYSE:PKG
12.6
12%
1.1
US
Avery Dennison Corp
NYSE:AVY
12
5%
2.4
IE
S
Smurfit Kappa Group PLC
F:SK3
6
5%
1.2
UK
DS Smith PLC
LSE:SMDS
9.5
4%
2.4
US
Sealed Air Corp
NYSE:SEE
9.6
5%
1.9
CH
SIG Group AG
SIX:SIGN
8.9
-1%
N/A
US
Sonoco Products Co
NYSE:SON
7.4
15%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
C
Cheng Loong Corp
TWSE:1904
Average EV/EBIT: 149.2
29.6
N/A N/A
US
W
Westrock Co
LSE:0LW9
1 291.2
13%
99.3
UK
Amcor PLC
NYSE:AMCR
69.4
33%
2.1
US
International Paper Co
NYSE:IP
Negative Multiple: -278.7
75%
N/A
US
Packaging Corp of America
NYSE:PKG
18.2
13%
1.4
US
Avery Dennison Corp
NYSE:AVY
15.4
6%
2.6
IE
S
Smurfit Kappa Group PLC
F:SK3
8.7
5%
1.7
UK
DS Smith PLC
LSE:SMDS
16.2
9%
1.8
US
Sealed Air Corp
NYSE:SEE
12.4
5%
2.5
CH
SIG Group AG
SIX:SIGN
17.3
7%
2.5
US
Sonoco Products Co
NYSE:SON
13.2
23%
0.6