|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 921.60 GBX | +1.83% |
|
+3.30% | +1.48% |
| Aug. 04 | Goldman raises Sainsbury; Oddo BHF cuts Unite | AN |
| Aug. 03 | RBC cuts JD Sports; Jefferies cuts Severn Trent | AN |
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 | 4,742 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | 3.4% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 7,366 | 7,267 | 7,147 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | 2.51% | -1.34% | -1.65% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -176x | 17x | 13.9x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.99x | 0.95x | 0.91x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 2x | -0x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.59x | 0.57x | 0.55x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.92x | 0.87x | 0.84x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.43x | 7.05x | 6.22x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 19.8x | 13.9x | 11.3x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 46x | 24.3x | 19.2x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.18% | 4.12% | 5.2% |
| 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% | 2.05% | 2.84% | 3.68% |
| 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 | 10.76 | 10.76 | 10.76 |
| Nbr of stocks (in thousands) | 440,824 | 440,928 | 440,913 | 440,848 | 440,537 | 440,798 | - | - |
| Announcement Date | 3/3/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -175.7x | 0.92x | 8.43x | 2.05% | 5.48B | |
| 24.53x | 1.2x | 7.64x | 3.81% | 25.29B | |
| 25.85x | 2.58x | 12.38x | 2.11% | 22.67B | |
| 32.37x | 1.26x | 9.53x | 4.32% | 22.02B | |
| 23.57x | 2.56x | 10.51x | 1.6% | 7.36B | |
| 14.78x | 1.25x | 7.23x | 3.7% | 5.74B | |
| 19.95x | 2.39x | 14.18x | 3.41% | 5.45B | |
| 8.96x | 1.37x | 9.81x | 1.06% | 4.82B | |
| 19.68x | 1.35x | 8.84x | 2.49% | 4.04B | |
| 15.01x | 1.11x | 7.49x | 3.7% | 3.84B | |
| Average | 0.90x | 1.60x | 9.61x | 2.83% | 10.67B | |
| Weighted average by Cap. | 14.09x | 1.66x | 9.73x | 3.11% |
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
