|
End-of-day quote
Australian S.E.
|
5-day change | 1st Jan Change | ||
| - AUD | -.--% |
|
-.--% | - |
| Aug. 17 | Endeavour Group Appoints CFO | MT |
| Aug. 17 | Kaiser Aluminum Names Fred Stephan as CEO and President | MT |
Company Valuation: AMCOR19
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,442 | 14,325 | 14,126 | 20,989 | 20,034 | 21,199 | - | - |
| Change | - | -22.33% | -1.39% | 48.58% | -4.55% | 5.81% | - | - |
| Enterprise Value (EV) 1 | 24,157 | 20,382 | 20,237 | 34,260 | 20,034 | 33,426 | 32,890 | 32,615 |
| Change | - | -15.63% | -0.71% | 69.29% | -41.52% | 66.84% | -1.6% | -0.84% |
| P/E | 23.5x | 14.2x | 19.4x | 28.7x | 18.2x | 14.8x | 14.1x | 12.6x |
| PBR | 4.53x | 3.61x | 3.11x | 1.81x | - | 1.78x | 1.74x | 1.68x |
| PEG | - | 0.4x | -0.7x | -0.8x | 0.4x | 0.5x | 3.07x | 1.1x |
| Capitalization / Revenue | 1.27x | 0.97x | 1.04x | 1.4x | 0.85x | 0.89x | 0.88x | 0.87x |
| EV / Revenue | 1.66x | 1.39x | 1.48x | 2.28x | 0.85x | 1.41x | 1.37x | 1.34x |
| EV / EBITDA | 11.4x | 10.1x | 10.3x | 15.7x | 5.45x | 8.57x | 8.17x | 7.87x |
| EV / EBIT | 14.2x | 12.7x | 13x | 19.9x | 7.12x | 10.9x | 10.4x | 10x |
| EV / FCF | 24.2x | 27.7x | 24.4x | 42.3x | - | 16.9x | 18x | 17.2x |
| FCF Yield | 4.14% | 3.61% | 4.1% | 2.36% | - | 5.91% | 5.57% | 5.82% |
| Dividend per Share 2 | 2.4 | 2.45 | 2.5 | 2.55 | - | 2.617 | 2.65 | 2.75 |
| Rate of return | 3.86% | 4.91% | 5.11% | 5.55% | - | 5.7% | 5.77% | 5.99% |
| EPS 2 | 2.645 | 3.525 | 2.525 | 1.6 | 2.38 | 3.106 | 3.248 | 3.632 |
| Distribution rate | 90.7% | 69.5% | 99% | 159% | - | 84.3% | 81.6% | 75.7% |
| Net sales 1 | 14,544 | 14,694 | 13,640 | 15,009 | 23,506 | 23,790 | 24,094 | 24,369 |
| EBITDA 1 | 2,117 | 2,018 | 1,962 | 2,186 | 3,673 | 3,900 | 4,025 | 4,144 |
| EBIT 1 | 1,701 | 1,608 | 1,560 | 1,723 | 2,813 | 3,062 | 3,168 | 3,258 |
| Net income 1 | 805 | 1,048 | 730 | 511 | 1,106 | 1,630 | 1,767 | 1,999 |
| Net Debt 1 | 5,715 | 6,057 | 6,111 | 13,271 | - | 12,227 | 11,691 | 11,416 |
| Reference price 2 | 62.15 | 49.90 | 48.90 | 45.95 | 43.35 | 45.89 | 45.89 | 45.89 |
| Nbr of stocks (in thousands) | 296,735 | 287,064 | 288,869 | 456,770 | 462,146 | 461,946 | - | - |
| Announcement Date | 8/17/22 | 8/16/23 | 8/15/24 | 8/14/25 | 8/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.78x | 1.41x | 8.57x | 5.7% | 21.2B | |
| 24.06x | 2.14x | 10.31x | 1.52% | 8.16B | |
| 74.25x | - | - | - | 2.62B | |
| 14.7x | 1.18x | 7.99x | 2.74% | 1.49B | |
| 9.68x | 1.51x | 7.96x | 3.62% | 1.42B | |
| 10.17x | - | - | - | 1.38B | |
| Average | 24.61x | 1.56x | 8.71x | 3.4% | 6.04B | |
| Weighted average by Cap. | 20.78x | 1.59x | 8.96x | 4.42% |
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
- AMCR Stock
- AMCDC Stock
- Valuation AMCOR19
Select your edition
All financial news and data tailored to specific country editions
