|
Real-time Estimate
Cboe Europe
11:11:09 2026-08-20 am EDT
|
5-day change | 1st Jan Change | ||
| 857.10 GBX | +0.05% |
|
-3.04% | -6.01% |
| 01:05am | UK Stocks-Factors to watch on August 20 | RE |
| Aug. 10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | 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 | 4,450 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -2.98% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 7,088 | 6,989 | 6,868 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -1.36% | -1.39% | -1.74% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -180x | 16.1x | 13.2x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.93x | 0.89x | 0.86x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 2x | -0x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.55x | 0.53x | 0.52x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.88x | 0.83x | 0.8x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.14x | 6.77x | 5.96x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.8x | 13.3x | 10.8x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 54.8x | 21x | 18.4x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 1.82% | 4.77% | 5.44% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2102 | 0.301 | 0.3956 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.08% | 2.98% | 3.92% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.056 | 0.6261 | 0.7667 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -375% | 48.1% | 51.6% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,037 | 8,378 | 8,621 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 870.4 | 1,032 | 1,152 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 376.4 | 525.1 | 636.4 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -71.44 | 282 | 350.2 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,638 | 2,539 | 2,418 |
| Reference price 2 | 23.91 | 17.48 | 19.49 | 14.41 | 10.41 | 10.09 | 10.09 | 10.09 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -180.1x | 0.88x | 8.14x | 2.08% | 5.19B | |
| 25.45x | 1.2x | 7.71x | 3.78% | 25.52B | |
| 25.47x | 2.55x | 12.26x | 2.12% | 22.4B | |
| 32.76x | 1.24x | 9.47x | 4.37% | 21.74B | |
| 19.8x | 2.26x | 9.23x | 1.91% | 6.28B | |
| 14.64x | 1.26x | 7.26x | 3.7% | 5.72B | |
| 17.92x | 2.19x | 13.02x | 3.79% | 4.9B | |
| 8.78x | 1.36x | 9.75x | 1.08% | 4.74B | |
| 19.05x | 1.32x | 8.63x | 2.57% | 3.92B | |
| 14.87x | 1.11x | 7.43x | 3.73% | 3.83B | |
| Average | -0.14x | 1.54x | 9.29x | 2.92% | 10.42B | |
| Weighted average by Cap. | 14.07x | 1.61x | 9.51x | 3.18% |
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
