Valuation CCL Industries Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-01-20 pm EST			5-day change	1st Jan Change
85.69 ^CAD	+1.11%		-1.69%	-1.16%

Jan. 16	Gimv Signs Deal to Divest Majority ALT Technologies Stake	MT
Jan. 16	Gimv sells majority stake in ALT Technologies to CCL Industries	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,357	12,204	10,254	10,593	13,091	14,837	14,837	-
Change	-	17.82%	-15.97%	3.3%	23.58%	13.34%	0%	-
Enterprise Value (EV) ¹	11,748	13,453	11,597	12,101	14,709	16,181	15,807	15,322
Change	-	14.51%	-13.8%	4.35%	21.56%	10%	-2.31%	-3.07%
P/E ratio	19.7x	20.5x	16.6x	20.2x	15.7x	18.4x	17.9x	16.2x
PBR	3.17x	3.26x	2.43x	2.32x	2.55x	2.67x	2.55x	2.38x
PEG	-	1.6x	3.23x	-1.3x	0.3x	-21.38x	6.38x	1.5x
Capitalization / Revenue	1.98x	2.13x	1.61x	1.59x	1.81x	1.94x	1.87x	1.79x
EV / Revenue	2.24x	2.35x	1.82x	1.82x	2.03x	2.11x	1.99x	1.85x
EV / EBITDA	10.5x	11.5x	9.42x	9.08x	9.83x	9.96x	9.48x	8.85x
EV / EBIT	15.1x	16x	13.1x	13x	13.8x	13.9x	13.3x	12.2x
EV / FCF	19.6x	26.1x	21.3x	22.3x	24.4x	19.2x	19.6x	18x
FCF Yield	5.11%	3.83%	4.7%	4.48%	4.09%	5.21%	5.1%	5.56%
Dividend per Share ²	0.72	0.84	0.96	1.06	1.16	1.28	1.417	1.549
Rate of return	1.25%	1.24%	1.66%	1.78%	1.57%	1.49%	1.65%	1.81%
EPS ²	2.94	3.31	3.48	2.95	4.7	4.66	4.79	5.303
Distribution rate	24.5%	25.4%	27.6%	35.9%	24.7%	27.5%	29.6%	29.2%
Net sales ¹	5,242	5,733	6,382	6,650	7,245	7,665	7,942	8,283
EBITDA ¹	1,123	1,173	1,231	1,332	1,497	1,625	1,667	1,732
EBIT ¹	776.8	841.9	882.5	928.8	1,065	1,165	1,188	1,254
Net income ¹	529.7	599.1	622.7	530.2	843.1	818	851	-
Net Debt ¹	1,391	1,249	1,343	1,508	1,619	1,344	970.1	484.4
Reference price ²	57.79	67.83	57.84	59.59	73.95	85.69	85.69	85.69
Nbr of stocks (in thousands)	178,713	180,163	177,046	177,751	176,920	173,245	173,245	-
Announcement Date	2/25/21	2/24/22	2/22/23	2/21/24	2/19/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CCL INDUSTRIES INC.	18.39x	2.11x	9.96x	1.49%	10.73B
BALL CORPORATION	16.95x	1.59x	10.07x	1.45%	14.84B
AVERY DENNISON CORPORATION	20.46x	1.97x	12.04x	2.03%	14.08B
CROWN HOLDINGS, INC.	15.43x	1.36x	8x	1.02%	11.58B
STORA ENSO OYJ	20.72x	1.18x	9.69x	2.48%	9.2B
SEALED AIR CORPORATION	11.89x	1.86x	8.73x	1.92%	6.14B
SILGAN HOLDINGS INC.	13.82x	1.19x	7.91x	1.9%	4.44B
GREIF, INC.	16.11x	-	-	3.2%	3.56B
Average	16.72x	1.61x	9.49x	1.94%	9.32B
Weighted average by Cap.	17.41x	1.65x	9.81x	1.78%