Valuation DS Smith Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:25 2025-01-13 am EST			5-day change	1st Jan Change
561.50 ^GBX	-1.49%		+2.84%	+3.60%

Dec. 31	Stocks struggle as year draws to close	AN
Dec. 27	Lower start after mixed US jobs data	AN

Data adjusted to current consolidation scope

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,277	5,772	4,543	4,268	4,829	7,863	-	-
Change	-	34.96%	-21.3%	-6.05%	13.14%	62.82%	-	-
Enterprise Value (EV) ¹	6,378	7,567	6,027	4,268	7,095	10,188	10,047	9,896
Change	-	18.65%	-20.36%	-29.18%	66.23%	43.58%	-1.38%	-1.5%
P/E ratio	8.1x	29.6x	16.3x	8.74x	12.6x	33.1x	23.3x	20.8x
PBR	1.28x	1.63x	1.07x	-	1.23x	2.04x	1.97x	1.9x
PEG	-	-0.5x	0.4x	0.1x	-0.6x	-0.9x	0.6x	1.8x
Capitalization / Revenue	0.71x	0.97x	0.63x	0.52x	0.71x	1.13x	1.1x	1.06x
EV / Revenue	1.06x	1.27x	0.83x	0.52x	1.04x	1.46x	1.4x	1.34x
EV / EBITDA	6.67x	9.39x	6.65x	3.64x	6.93x	11x	9.74x	8.89x
EV / EBIT	9.66x	15.1x	9.78x	4.96x	10.1x	18.1x	14.5x	13x
EV / FCF	18x	15.6x	11.6x	-	-38.1x	55x	31.5x	24.7x
FCF Yield	5.55%	6.42%	8.61%	-	-2.62%	1.82%	3.17%	4.04%
Dividend per Share ²	-	0.121	0.15	-	0.18	0.1804	0.184	0.1954
Rate of return	-	2.88%	4.53%	-	5.14%	3.16%	3.23%	3.43%
EPS ²	0.385	0.142	0.203	0.355	0.279	0.1722	0.2451	0.2734
Distribution rate	-	85.2%	73.9%	-	64.5%	105%	75.1%	71.5%
Net sales ¹	6,043	5,976	7,241	8,221	6,822	6,959	7,167	7,405
EBITDA ¹	956	806	906	1,173	1,024	925.5	1,031	1,114
EBIT ¹	660	502	616	861	701	563.1	692.1	762.8
Net income ¹	527	194	280	492	385	228	334.7	389.4
Net Debt ¹	2,101	1,795	1,484	-	2,266	2,325	2,184	2,033
Reference price ²	3.119	4.208	3.309	3.101	3.504	5.700	5.700	5.700
Nbr of stocks (in thousands)	1,371,316	1,371,775	1,372,931	1,376,455	1,378,260	1,379,514	-	-
Announcement Date	7/2/20	6/22/21	6/21/22	6/22/23	6/20/24	-	-	-

¹GBP in Million²GBP

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 (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DS SMITH PLC	33.11x	1.46x	11.01x	+3.16%	9.59B
PACKAGING CORPORATION OF AMERICA	25.22x	2.66x	13.38x	+2.21%	20.34B
INTERNATIONAL PAPER COMPANY	27.5x	1.24x	11.65x	+3.43%	18.79B
GRAPHIC PACKAGING HOLDING COMPANY	11.64x	1.43x	7.48x	+1.54%	7.86B
SIG GROUP AG	39.88x	2.96x	12.21x	+2.44%	7.86B
MONDI PLC	15.93x	1.02x	7.14x	+9.76%	6.23B
SONOCO PRODUCTS COMPANY	14.98x	1.12x	7x	+4.53%	4.51B
HUHTAMÄKI OYJ	15.91x	1.15x	7.65x	+3.28%	3.59B
Average	23.02x	1.63x	9.69x	+3.79%	9.85B
Weighted average by Cap.	25.09x	1.79x	10.85x	+3.35%