|
Real-time Estimate
Cboe BZX
07:26:15 10/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 45.88 USD | +2.26% |
|
-6.23% | +10.23% |
| 06/11 | Truist Lifts Price Target on Amcor to $53 From $51, Keeps Buy Rating | MT |
| 05/11 | Deutsche Bank Downgrades Amcor to Hold From Buy | MT |
Company Valuation: Amcor plc
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 | 20,696 | - | - |
| Change | - | -22.33% | -1.39% | 48.58% | -4.55% | 3.3% | - | - |
| Enterprise Value (EV) 1 | 24,157 | 20,382 | 20,237 | 34,260 | 32,931 | 33,300 | 32,837 | 32,413 |
| Change | - | -15.63% | -0.71% | 69.29% | -3.88% | 1.12% | -1.39% | -1.29% |
| P/E | 23.5x | 14.2x | 19.4x | 28.7x | 18.2x | 15x | 15x | - |
| PBR | 4.53x | 3.61x | 3.11x | 1.81x | 1.7x | - | - | - |
| PEG | - | 0.4x | -0.7x | -0.8x | 0.4x | 0.6x | 89.85x | - |
| Capitalization / Revenue | 1.27x | 0.97x | 1.04x | 1.4x | 0.85x | 0.85x | 0.84x | 0.82x |
| EV / Revenue | 1.66x | 1.39x | 1.48x | 2.28x | 1.4x | 1.37x | 1.34x | 1.29x |
| EV / EBITDA | 11.4x | 10.1x | 10.3x | 15.7x | 8.97x | 8.61x | 8.22x | 7.94x |
| EV / EBIT | 14.2x | 12.7x | 13x | 19.9x | 11.7x | 10.9x | 10.4x | 10.2x |
| EV / FCF | 24.2x | 27.7x | 24.4x | 42.3x | 26.8x | 17x | 18.6x | 17.6x |
| FCF Yield | 4.14% | 3.61% | 4.1% | 2.36% | 3.73% | 5.89% | 5.39% | 5.67% |
| 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% | 5.79% | 5.79% | - |
| 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 | 24,262 | 24,565 | 25,223 |
| EBITDA 1 | 2,117 | 2,018 | 1,962 | 2,186 | 3,673 | 3,869 | 3,995 | 4,083 |
| EBIT 1 | 1,701 | 1,608 | 1,560 | 1,723 | 2,813 | 3,052 | 3,145 | 3,175 |
| Net income 1 | 805 | 1,048 | 730 | 511 | 1,106 | 1,683 | 1,886 | 2,096 |
| Net Debt 1 | 5,715 | 6,057 | 6,111 | 13,271 | 12,897 | 12,604 | 12,141 | 11,717 |
| Reference price 2 | 62.15 | 49.90 | 48.90 | 45.95 | 43.35 | 44.87 | 44.87 | 44.87 |
| Nbr of stocks (in thousands) | 296,735 | 287,064 | 288,869 | 456,770 | 462,146 | 461,246 | - | - |
| Announcement Date | 17/8/22 | 16/8/23 | 15/8/24 | 14/8/25 | 12/8/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.98x | 1.37x | 8.61x | 5.79% | 20.7B | |
| 20.65x | 3.22x | 9.08x | 2.97% | 20.26B | |
| 25.75x | 1.48x | 10.57x | 1.21% | 17.16B | |
| 19.7x | 1.85x | 11.38x | 2.12% | 14.1B | |
| 16.54x | 1.29x | 8.53x | 1.15% | 12.95B | |
| 19.72x | 2.26x | 10.73x | 1.45% | 11.91B | |
| 32.4x | 2.48x | 12.04x | 1.36% | 9.03B | |
| 40.59x | 1.1x | 8x | 2.86% | 8.49B | |
| 12.55x | 1.07x | 7.21x | 2.02% | 4.34B | |
| Average | 22.54x | 1.79x | 9.57x | 2.33% | 13.22B | |
| Weighted average by Cap. | 21.77x | 1.89x | 9.67x | 2.59% |
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
- AMCR Stock
- Valuation Amcor plc
Select your edition
All financial news and data tailored to specific country editions
