|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 895.00 GBX | +0.31% |
|
+22.70% | -1.45% |
| 02:12pm | RBC cuts JD Sports; Jefferies cuts Severn Trent | AN |
| 31/07 | Morgan Stanley Upgrades Mondi to Equalweight, Raises PT | MT |
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 | 4,617 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | 0.66% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 7,240 | 7,142 | 7,022 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | 0.76% | -1.36% | -1.68% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -171x | 16.5x | 13.5x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.96x | 0.92x | 0.88x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 1x | -0x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.58x | 0.55x | 0.54x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.91x | 0.86x | 0.82x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.29x | 6.92x | 6.11x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 19.4x | 13.7x | 11.1x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 45.2x | 23.9x | 18.9x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.21% | 4.19% | 5.3% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.221 | 0.3055 | 0.3963 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.12% | 2.93% | 3.8% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.0612 | 0.6338 | 0.774 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -361% | 48.2% | 51.2% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 7,973 | 8,323 | 8,556 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 873.3 | 1,031 | 1,149 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 372.8 | 521.2 | 630.2 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -35.07 | 285.9 | 354.4 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,624 | 2,525 | 2,405 |
| Reference price 2 | 23.91 | 17.48 | 19.49 | 14.41 | 10.41 | 10.44 | 10.44 | 10.44 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -31.75x | 0.91x | 8.24x | 2.12% | 529.4Cr | |
| 23.1x | 1.15x | 7.37x | 4.01% | 2.41TCr | |
| 24.82x | 2.49x | 11.95x | 2.2% | 2.18TCr | |
| 31.79x | 1.24x | 9.41x | 4.4% | 2.16TCr | |
| 22.33x | 2.46x | 10.09x | 1.69% | 693.85Cr | |
| 14.35x | 1.23x | 7.1x | 3.81% | 557.26Cr | |
| 18.51x | 2.24x | 13.13x | 3.7% | 501.42Cr | |
| 8.4x | 1.34x | 9.61x | 1.13% | 451.77Cr | |
| 19.61x | 1.34x | 8.78x | 2.49% | 391.65Cr | |
| 14.68x | 1.09x | 7.38x | 3.78% | 373.18Cr | |
| Average | 14.58x | 1.55x | 9.31x | 2.93% | 1.02TCr | |
| Weighted average by Cap. | 20.62x | 1.60x | 9.42x | 3.23% |
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
