Valuation Amcor plc Sao Paulo

Stocks

Delayed Sao Paulo 12:18:07 29/10/26 am AEDT			5-day change	1st Jan Change
243.09 ^BRL	-2.76%		-2.76%	+4.67%

11:33pm	Jefferies & Co Adjusts Amcor Price Target to $43.79 From $46.15	MT
20/10	Silgan, American Industrial Partners to Acquire Trivium Packaging in $3.4 Billion Deal	MT

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	21,222	-	-
Change	-	-22.33%	-1.39%	48.58%	-4.55%	5.93%	-	-
Enterprise Value (EV) ¹	24,157	20,382	20,237	34,260	32,931	33,797	33,299	32,908
Change	-	-15.63%	-0.71%	69.29%	-3.88%	2.63%	-1.47%	-1.18%
P/E	23.5x	14.2x	19.4x	28.7x	18.2x	15.3x	15.3x	-
PBR	4.53x	3.61x	3.11x	1.81x	1.7x	-	-	-
PEG	-	0.4x	-0.7x	-0.8x	0.4x	0.6x	91.65x	-
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	1.4x	1.42x	1.38x	1.36x
EV / EBITDA	11.4x	10.1x	10.3x	15.7x	8.97x	8.67x	8.31x	8.07x
EV / EBIT	14.2x	12.7x	13x	19.9x	11.7x	11x	10.6x	10.3x
EV / FCF	24.2x	27.7x	24.4x	42.3x	26.8x	17.2x	18.8x	17.9x
FCF Yield	4.14%	3.61%	4.1%	2.36%	3.73%	5.8%	5.31%	5.58%
Dividend per Share ²	2.4	2.45	2.5	2.55	2.588	2.6	2.6	-
Rate of return	3.86%	4.91%	5.11%	5.55%	5.97%	5.66%	5.66%	-
EPS ²	2.645	3.525	2.525	1.6	2.38	2.995	3	-
Distribution rate	90.7%	69.5%	99%	159%	109%	86.8%	86.7%	-
Net sales ¹	14,544	14,694	13,640	15,009	23,506	23,849	24,059	24,259
EBITDA ¹	2,117	2,018	1,962	2,186	3,673	3,897	4,009	4,080
EBIT ¹	1,701	1,608	1,560	1,723	2,813	3,060	3,151	3,201
Net income ¹	805	1,048	730	511	1,106	1,555	1,707	2,198
Net Debt ¹	5,715	6,057	6,111	13,271	12,897	12,575	12,077	11,686
Reference price ²	62.15	49.90	48.90	45.95	43.35	45.94	45.94	45.94
Nbr of stocks (in thousands)	296,735	287,064	288,869	456,770	462,146	461,946	-	-
Announcement Date	17/8/22	16/8/23	15/8/24	14/8/25	12/8/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMCOR PLC	15.34x	1.42x	8.68x	5.66%	21.22B
BRAMBLES LIMITED	20.25x	3.17x	8.93x	3.03%	19.88B
BALL CORPORATION	18.37x	1.52x	10.43x	1.25%	16.97B
AVERY DENNISON CORPORATION	19.1x	1.84x	11.24x	2.18%	13.77B
CROWN HOLDINGS, INC.	15.85x	1.25x	8.28x	1.2%	12.42B
CCL INDUSTRIES INC.	19.1x	2.26x	10.74x	1.46%	11.94B
STORA ENSO OYJ	28x	1.09x	8.13x	2.82%	8.72B
APTARGROUP, INC.	23.81x	2.23x	10.75x	1.54%	8.04B
Average	19.98x	1.85x	9.65x	2.39%	14.12B
Weighted average by Cap.	19.15x	1.90x	9.58x	2.66%