Valuation Mondi plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:03 23/06/2026 pm IST			5-day change	1st Jan Change
712.40 ^GBX	-1.27%		-3.52%	-21.56%

22/06	Mondi plc(LSE:MNDI) added to FTSE 250 (Ex Investment Companies) Index	CI
22/06	Mondi plc(LSE:MNDI) added to FTSE 250 Index	CI

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	3,684	-	-
Change	-	-26.89%	11.49%	-26.05%	-27.83%	-19.67%	-	-
Enterprise Value (EV) ¹	12,293	7,707	9,012	8,086	7,185	6,234	6,120	5,965
Change	-	-37.3%	16.93%	-10.27%	-11.14%	-13.24%	-1.84%	-2.52%
P/E	14x	5.31x	-61.9x	29.4x	27.8x	23.4x	12.7x	10.5x
PBR	2.34x	-	1.67x	1.32x	-	0.75x	0.72x	0.69x
PEG	-	0.1x	1x	-0x	-1.2x	-5.39x	0.1x	0.5x
Capitalization / Revenue	1.37x	0.87x	1.17x	0.86x	0.6x	0.47x	0.45x	0.43x
EV / Revenue	1.59x	0.87x	1.23x	1.09x	0.94x	0.79x	0.74x	0.7x
EV / EBITDA	8.18x	4.17x	7.5x	7.71x	7.18x	7.06x	5.67x	5x
EV / EBIT	11.6x	5.34x	11.4x	13.3x	14.5x	17.2x	11.2x	9.1x
EV / FCF	21.3x	-	17x	-98.6x	29.2x	29.1x	22.1x	18.6x
FCF Yield	4.69%	-	5.87%	-1.01%	3.42%	3.44%	4.53%	5.39%
Dividend per Share ²	0.715	-	0.7	0.7	-	0.215	0.3359	0.445
Rate of return	2.99%	-	3.59%	4.86%	-	2.57%	4.02%	5.32%
EPS ²	1.714	3.291	-0.315	0.491	0.374	0.3578	0.6607	0.7962
Distribution rate	41.7%	-	-222%	143%	-	60.1%	50.8%	55.9%
Net sales ¹	7,723	8,902	7,330	7,416	7,663	7,861	8,237	8,484
EBITDA ¹	1,503	1,848	1,201	1,049	1,001	883.3	1,079	1,194
EBIT ¹	1,064	1,443	790	606	497	363.4	547.8	655.4
Net income ¹	756	1,452	-153	218	165	147.6	299.5	366
Net Debt ¹	1,751	-	419	1,732	2,599	2,550	2,435	2,281
Reference price ²	23.915	17.480	19.489	14.414	10.411	8.358	8.358	8.358
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MONDI PLC	23.36x	0.79x	7.06x	2.57%	421.63Cr
SMURFIT WESTROCK PLC	20.43x	1.14x	7.15x	4.09%	2.38TCr
PACKAGING CORPORATION OF AMERICA	23.74x	2.39x	11.46x	2.24%	2.07TCr
INTERNATIONAL PAPER COMPANY	27.8x	1.14x	8.69x	4.86%	1.95TCr
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	24.69x	2.71x	15.94x	2.6%	638.51Cr
SIG GROUP AG	20.26x	2.18x	9.07x	2%	586.67Cr
SONOCO PRODUCTS COMPANY	12.7x	1.18x	6.85x	4.25%	498.89Cr
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.63x	1.31x	9.42x	1.25%	406.37Cr
SCG PACKAGING	21.64x	1.23x	8.97x	2.35%	351.87Cr
HUHTAMÄKI OYJ	11.9x	1x	6.59x	4.34%	322.24Cr
Average	19.41x	1.51x	9.12x	3.06%	962.94Cr
Weighted average by Cap.	21.86x	1.57x	9.21x	3.39%