Valuation Avery Dennison Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 09:55:16 2025-01-23 am EST			5-day change	1st Jan Change
190.62 ^USD	+0.05%		-0.71%	+1.47%

Jan. 10	UBS Adjusts Price Target on Avery Dennison to $207 From $235, Keeps Neutral Rating	MT
Jan. 06	BofA Adjusts Price Target on Avery Dennison to $220 From $238	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,937	12,862	17,824	14,655	16,280	15,308	15,308	-
Change	-	17.6%	38.58%	-17.78%	11.09%	-5.97%	0%	-
Enterprise Value (EV) ¹	12,623	14,727	20,766	14,655	19,310	17,989	17,761	17,439
Change	-	16.67%	41.01%	-29.43%	31.76%	-6.84%	-1.27%	-1.81%
P/E ratio	36.7x	23.3x	24.4x	19.7x	32.6x	21.5x	18.2x	16.6x
PBR	9.25x	8.64x	9.24x	-	7.65x	6.23x	5.32x	4.68x
PEG	-	0.3x	0.7x	4.58x	-1x	0.5x	1x	1.81x
Capitalization / Revenue	1.55x	1.84x	2.12x	1.62x	1.95x	1.74x	1.67x	1.59x
EV / Revenue	1.79x	2.11x	2.47x	1.62x	2.31x	2.05x	1.93x	1.82x
EV / EBITDA	12.6x	13.8x	15.9x	10.7x	15.3x	12.5x	11.5x	10.6x
EV / EBIT	15.3x	17.1x	19.5x	13.7x	20x	16x	14.4x	13.1x
EV / FCF	25.8x	26.9x	26.8x	-	32.6x	22.4x	20.1x	18.3x
FCF Yield	3.88%	3.72%	3.73%	-	3.07%	4.47%	4.97%	5.45%
Dividend per Share ²	2.26	2.36	2.66	-	3.18	3.405	3.68	3.926
Rate of return	1.73%	1.53%	1.24%	-	1.57%	1.79%	1.93%	2.06%
EPS ²	3.57	6.61	8.83	9.21	6.2	8.855	10.5	11.46
Distribution rate	63.3%	35.7%	30.1%	-	51.3%	38.5%	35.1%	34.3%
Net sales ¹	7,070	6,972	8,408	9,039	8,364	8,780	9,188	9,606
EBITDA ¹	1,003	1,068	1,308	1,364	1,262	1,437	1,549	1,648
EBIT ¹	823.7	862.8	1,064	1,073	963.8	1,127	1,237	1,330
Net income ¹	303.6	555.9	740.1	757.1	503	718.7	835.7	911
Net Debt ¹	1,686	1,864	2,942	-	3,029	2,680	2,453	2,131
Reference price ²	130.98	154.19	215.28	181.00	202.16	190.53	190.53	190.53
Nbr of stocks (in thousands)	83,503	83,418	82,796	80,969	80,531	80,346	80,346	-
Announcement Date	1/29/20	2/3/21	2/2/22	2/2/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
AVERY DENNISON CORPORATION	21.52x	2.05x	12.52x	+1.79%	15.31B
BALL CORPORATION	3.95x	1.76x	10.76x	+1.48%	16.21B
CROWN HOLDINGS, INC.	38.06x	1.35x	8.3x	+1.12%	10.28B
CCL INDUSTRIES INC.	15.76x	2.02x	9.71x	+1.56%	9.12B
STORA ENSO OYJ	-36.51x	1.28x	9.89x	+2.39%	8.22B
SILGAN HOLDINGS INC.	18.33x	1.43x	9.32x	+1.39%	5.59B
SEALED AIR CORPORATION	13.96x	1.71x	8.34x	+2.28%	5.12B
PACTIV EVERGREEN INC.	18.69x	1.24x	8x	+2.25%	3.19B
GREIF, INC.	14.69x	-	-	+3.33%	2.94B
VISCOFAN, S.A.	17.89x	2.37x	10.01x	+3.81%	2.88B
Average	12.63x	1.69x	9.65x	+2.14%	7.89B
Weighted average by Cap.	12.13x	1.71x	10.15x	+1.83%