Valuation Amcor plc

Equities

Market Closed - Nyse Other stock markets 02:30:03 07/03/2026 am IST			5-day change	1st Jan Change
43.28 ^USD	-0.94%		-10.63%	+3.79%

24/02	DFI Retail Group Holdings Limited Announces the Appointment of Achal Agarwal as Independent Non-Executive Director and Member of Audit Committee, Effective 2 March 2026	CI
13/02	Tennant Company Announces Board Appointments	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,557	18,442	14,325	14,126	20,989	19,997	-	-
Change	-	5.04%	-22.33%	-1.39%	48.58%	-4.72%	-	-
Enterprise Value (EV) ¹	22,996	24,157	20,382	20,237	34,260	33,322	32,605	31,801
Change	-	5.05%	-15.63%	-0.71%	69.29%	-2.74%	-2.15%	-2.47%
P/E ratio	19x	23.5x	14.2x	19.4x	28.7x	17x	12.2x	10.7x
PBR	3.7x	4.53x	3.61x	3.11x	1.81x	1.68x	1.59x	1.44x
PEG	-	-1.9x	0.4x	-0.7x	-0.8x	0.3x	0.3x	0.8x
Capitalization / Revenue	1.37x	1.27x	0.97x	1.04x	1.4x	0.87x	0.86x	0.84x
EV / Revenue	1.79x	1.66x	1.39x	1.48x	2.28x	1.45x	1.4x	1.33x
EV / EBITDA	11.3x	11.4x	10.1x	10.3x	15.7x	8.91x	8.11x	7.57x
EV / EBIT	14.2x	14.2x	12.7x	13x	19.9x	11.7x	10.4x	9.69x
EV / FCF	23.2x	24.2x	27.7x	24.4x	42.3x	18.3x	16.1x	15.4x
FCF Yield	4.32%	4.14%	3.61%	4.1%	2.36%	5.47%	6.21%	6.47%
Dividend per Share ²	2.35	2.4	2.45	2.5	2.55	2.59	2.63	2.672
Rate of return	4.1%	3.86%	4.91%	5.11%	5.55%	5.98%	6.08%	6.17%
EPS ²	3.01	2.645	3.525	2.525	1.6	2.553	3.539	4.035
Distribution rate	78.1%	90.7%	69.5%	99%	159%	101%	74.3%	66.2%
Net sales ¹	12,861	14,544	14,694	13,640	15,009	22,932	23,327	23,860
EBITDA ¹	2,028	2,117	2,018	1,962	2,186	3,740	4,022	4,203
EBIT ¹	1,621	1,701	1,608	1,560	1,723	2,857	3,124	3,281
Net income ¹	939	805	1,048	730	511	1,186	1,609	1,761
Net Debt ¹	5,439	5,715	6,057	6,111	13,271	13,325	12,608	11,803
Reference price ²	57.30	62.15	49.90	48.90	45.95	43.28	43.28	43.28
Nbr of stocks (in thousands)	3,06,405	2,96,735	2,87,064	2,88,869	4,56,770	4,62,046	-	-
Announcement Date	17/08/21	17/08/22	16/08/23	15/08/24	14/08/25	-	-	-

¹USD in Million²USD

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.($)
AMCOR PLC	17.11x	1.46x	8.95x	5.93%	2TCr
APTARGROUP, INC.	24.89x	2.31x	10.98x	1.44%	850.33Cr
SCIENTEX	10.34x	-	-	3.33%	144.74Cr
SINOLONG NEW MATERIALS CO., LTD.	72.23x	-	-	-	137.58Cr
FP CORPORATION	14.07x	1.07x	7.24x	2.73%	131.72Cr
TAIWAN HON CHUAN ENTERPRISE CO., LTD.	13.51x	1.64x	8.68x	4.59%	111.04Cr
Average	25.36x	1.62x	8.96x	3.6%	562.52Cr
Weighted average by Cap.	20.79x	1.68x	9.43x	4.46%