Consumer Cyclical / Packaging & ContainersToronto
$10.80
-0.17 (-1.55%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 33% · confianza 19%
FCF escenarios
weak_data · normalized FCF $159.0M · quality 40.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
46/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$1.1B
P/E
10.8x
↓EV/EBITDA
5.6x
↓ROE
4.1%
↓Gross Margin
40.8%
↑Debt/Equity
1.13
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.3%
FCF CAGR
—
FCF margin
4.8%
FCF / Net income
3.24x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.78B · net income $70.0M · FCF $227.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.78B | $4.78B | $4.70B | $4.64B | $4.47B |
| Net Income | $70.0M | $70.0M | $-31.0M | $-76.0M | $-34.0M |
| EBITDA | $534.0M | $534.0M | $392.0M | $330.0M | $293.0M |
| EPS | 0.69 | 0.69 | -0.31 | -0.76 | -0.34 |
| Gross Margin | 40.8% | 40.8% | 39.4% | 40.9% | 36.5% |
| Operating Margin | 6.2% | 6.2% | 4.3% | 5.9% | 3.2% |
| Net Margin | 1.5% | 1.5% | -0.7% | -1.6% | -0.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.13 | 1.13 | 1.23 | 1.11 | 1.11 |
| Current Ratio | 1.53 | 1.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $227.0M | $227.0M | $88.0M | $159.0M | $-362.0M |
| Returns | |||||
| ROE | 4.1% | 4.1% | -1.8% | -4.4% | -1.8% |
| Valuation | |||||
| P/E | 10.80 | 10.80 | — | — | — |
| EV/EBITDA | 5.60 | 5.60 | 8.50 | 9.61 | 9.83 |
| P/B | 0.63 | 0.63 | 0.72 | 0.74 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 1.4% | 3.9% | — |
| EPS Growth | 322.6% | 322.6% | 59.2% | -123.5% | — |
| Dividend Yield | 4.4% | 4.4% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
11.6%
EPS terminal req.
$0.96
Spread vs growth
311.0%
5Y implied EPS CAGR
10.9%
EPS terminal req.
$1.16
Spread vs growth
311.6%
10Y implied EPS CAGR
10.5%
EPS terminal req.
$1.87
Spread vs growth
312.1%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+26.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.31 → 0.69
Residual
+22.2%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.