FLEXO.AT
Flexopack SA
Price:
7.7
EUR
Volume:
1,734
Greece | Containers & Packaging
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
FLEXO.AT EV/EBITDA
138.9 %
Upside
As of 2025-05-15, the EV/EBITDA ratio of Flexopack SA (FLEXO.AT) is 4.4. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. FLEXO.AT's latest enterprise value is 95 mil EUR. FLEXO.AT's TTM EBITDA according to its financial statements is 22 mil EUR. Dividing these 2 quantities gives us the above FLEXO.AT EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 7.3x - 10.1x | 9.4x |
| Forward EV/EBITDA multiples | 7.3x - 8.8x | 8.4x |
| Fair Price | 13.03 - 21.01 | 18.40 |
| Upside | 69.2% - 172.9% | 138.9% |
7.70 EUR
Stock Price
18.40 EUR
Fair Price
| (EUR in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (EUR mil) | EV/EBITDA | EV/EBITDA | |
| Flexopack SA | 91 | 4.4x | 3.3x |
| Bak Ambalaj Sanayi ve Ticaret AS | 15 | 9.2x | 5.8x |
| Duran Dogan Basim Ve Ambalaj Sanayi AS | 8 | 9.5x | 8x |
| Kaplamin Ambalaj Sanayi ve Ticaret AS | 23 | 37x | 26x |
| Olmuksan International Paper Ambalaj Sanayi ve Ticaret AS | 42 | 22.5x | 13.4x |
| PSB Industries SA | 108 | 2.2x | 2.2x |
| Robinson PLC | 27 | 3.8x | 6.3x |
| Reno De Medici SpA | 544 | 2.3x | 8.7x |
| Sekuro Plastik Ambalaj Sanayi AS | 6 | 12x | 12.4x |
| Mondi Tire Kutsan Kagit ve Ambalaj Sanayi AS | 43 | 10.9x | 8.9x |
| Industry median | 9.4x | 8.4x | |
| (*) EBITDA | 22 | 29 | |
| Enterprise value | 203 | 241 | |
| (-) Net debt | 4 | 4 | |
| Equity value | 200 | 237 | |
| (/) Outstanding shares | 12 | 12 | |
| Fair price | 17 | 20 | |
| May 09, 2025 | 4.35 |
| May 07, 2025 | 4.35 |
| May 06, 2025 | 4.37 |
| May 05, 2025 | 4.29 |
| May 02, 2025 | 4.32 |
| April 28, 2025 | 4.37 |
| April 25, 2025 | 4.35 |
| April 24, 2025 | 4.37 |
| April 23, 2025 | 4.37 |
| April 22, 2025 | 4.21 |
| April 09, 2025 | 4.32 |
| April 08, 2025 | 4.24 |
| April 07, 2025 | 3.94 |
| April 04, 2025 | 4.13 |
| April 03, 2025 | 4.18 |
| March 31, 2025 | 4.26 |
| March 28, 2025 | 4.24 |
| March 27, 2025 | 4.4 |
| March 20, 2025 | 4.35 |
| March 19, 2025 | 4.32 |
| March 18, 2025 | 4.18 |
| March 17, 2025 | 4.32 |
| March 14, 2025 | 4.26 |
| March 13, 2025 | 4.24 |
| March 12, 2025 | 4.32 |
| March 10, 2025 | 4.35 |
| March 06, 2025 | 4.37 |
| March 04, 2025 | 4.37 |
| February 28, 2025 | 4.37 |
| February 27, 2025 | 4.37 |
| February 24, 2025 | 4.32 |
| February 21, 2025 | 4.37 |
| February 20, 2025 | 4.37 |
| February 18, 2025 | 4.37 |
| February 13, 2025 | 4.29 |
| February 12, 2025 | 4.43 |