|
Market Closed -
London S.E.
09:05:11 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 756.80 GBX | +0.50% |
|
-3.96% | -16.67% |
| 06:12pm | JPMorgan Reduces Mondi PT, Maintains Neutral Rating | MT |
| 01:51pm | JPMorgan cuts AIB and raises Bank of Ireland | 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 | 3,926 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -14.39% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,603 | 6,512 | 6,419 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -8.1% | -1.39% | -1.43% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -54x | 15.9x | 12.4x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.85x | 0.82x | 0.79x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.49x | 0.46x | 0.45x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.82x | 0.77x | 0.73x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.27x | 6.51x | 5.73x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 19.9x | 12.9x | 10.4x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 23x | 14.7x | 12x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 4.35% | 6.79% | 8.33% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.1955 | 0.3017 | 0.3919 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.19% | 3.39% | 4.4% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.165 | 0.5584 | 0.7167 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -118% | 54% | 54.7% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,092 | 8,510 | 8,773 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 798.5 | 1,000 | 1,120 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 332.4 | 506.7 | 616.9 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -121.8 | 236.8 | 304.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,677 | 2,586 | 2,492 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 8.907 | 8.907 | 8.907 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -53.99x | 0.82x | 8.27x | 2.23% | 439.86Cr | |
| 23.98x | 1.08x | 7.05x | 4.44% | 2.16TCr | |
| 23.88x | 2.37x | 11.42x | 2.28% | 2.06TCr | |
| 28.76x | 1.1x | 8.47x | 5.26% | 1.81TCr | |
| 20.97x | 2.38x | 9.73x | 1.8% | 646.33Cr | |
| 17.01x | 2.06x | 12.31x | 3.22% | 454.11Cr | |
| 12.61x | 1.17x | 6.76x | 4.31% | 491.01Cr | |
| 18.42x | 1.32x | 8.5x | 2.61% | 384.06Cr | |
| 13.27x | 1x | 6.75x | 4.31% | 319.45Cr | |
| 5.34x | 1.2x | 8.52x | 2.07% | 299.28Cr | |
| Average | 11.02x | 1.45x | 8.78x | 3.25% | 905.98Cr | |
| Weighted average by Cap. | 18.72x | 1.52x | 8.92x | 3.59% |
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
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
