|
Delayed
OTC Markets
12:32:31 03/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 20.97 USD | -0.76% |
|
-5.20% | -15.11% |
| 30/09 | JPMorgan Raises Mondi PT, Maintains Neutral Rating | MT |
| 30/09 | JPMorgan likes Quilter and TP ICAP | AN |
Company Valuation: Mondi plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,542 | 7,707 | 8,593 | 6,354 | 4,586 | 4,125 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -10.07% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,792 | 6,679 | 6,605 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -5.47% | -1.66% | -1.11% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -76.8x | 15.2x | 11.6x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.88x | 0.85x | 0.82x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 1x | -0x | 0.4x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.51x | 0.49x | 0.47x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.84x | 0.79x | 0.75x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.02x | 6.45x | 5.71x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.9x | 12.5x | 10.2x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 41x | 17.4x | 14.9x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.44% | 5.76% | 6.73% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2005 | 0.3085 | 0.4023 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.14% | 3.3% | 4.3% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.1218 | 0.6168 | 0.8072 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -165% | 50% | 49.8% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,090 | 8,487 | 8,761 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 847.2 | 1,035 | 1,156 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 359.6 | 535.7 | 649.1 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -74.2 | 274.1 | 351.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,667 | 2,555 | 2,481 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 9.357 | 9.357 | 9.357 |
| Nbr of stocks (in thousands) | 4,40,824 | 4,40,928 | 4,40,913 | 4,40,848 | 4,40,537 | 4,40,798 | - | - |
| Announcement Date | 03/03/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.99x | 1.11x | 7.17x | 4.26% | 2.25TCr | |
| 23.67x | 2.35x | 11.29x | 2.33% | 2.03TCr | |
| 26.29x | 1.07x | 8.13x | 5.52% | 1.72TCr | |
| 20.06x | 2.3x | 9.39x | 1.87% | 619.77Cr | |
| 19.59x | 2.31x | 13.77x | 2.79% | 521.59Cr | |
| 12.31x | 1.13x | 6.55x | 4.41% | 479.54Cr | |
| -76.82x | 0.84x | 8.02x | 2.14% | 464.37Cr | |
| 18.62x | 1.31x | 8.5x | 2.63% | 376.2Cr | |
| 5.99x | 1.23x | 8.75x | 1.85% | 334.59Cr | |
| Average | 8.08x | 1.52x | 9.06x | 3.09% | 978.55Cr | |
| Weighted average by Cap. | 16.71x | 1.54x | 8.98x | 3.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MNDI Stock
- MONDY Stock
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
