Valuation Amcor plc Australian S.E.

Stocks

Market Closed - Australian S.E. 04:10:24 01/10/26 pm AEST			5-day change	1st Jan Change
60.24 ^AUD	-1.68%		-1.03%	-4.00%

15/09	Amcor Launches Pet Food Cup in China in Collaboration With Pet Food Brand	MT
14/09	Amcor Sees Modestly Positive Volume Trends in September Quarter, Says Jefferies	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	19,337	-	-
Change	-	-22.33%	-1.39%	48.58%	-4.55%	-3.48%	-	-
Enterprise Value (EV) ¹	24,157	20,382	20,237	34,260	32,931	31,564	31,028	30,753
Change	-	-15.63%	-0.71%	69.29%	-3.88%	-4.15%	-1.7%	-0.89%
P/E	23.5x	14.2x	19.4x	28.7x	18.2x	13.5x	12.9x	11.5x
PBR	4.53x	3.61x	3.11x	1.81x	1.7x	1.62x	1.59x	1.53x
PEG	-	0.4x	-0.7x	-0.8x	0.4x	0.4x	2.81x	1x
Capitalization / Revenue	1.27x	0.97x	1.04x	1.4x	0.85x	0.81x	0.8x	0.79x
EV / Revenue	1.66x	1.39x	1.48x	2.28x	1.4x	1.33x	1.29x	1.26x
EV / EBITDA	11.4x	10.1x	10.3x	15.7x	8.97x	8.09x	7.71x	7.42x
EV / EBIT	14.2x	12.7x	13x	19.9x	11.7x	10.3x	9.79x	9.44x
EV / FCF	24.2x	27.7x	24.4x	42.3x	26.8x	16x	16.9x	16.2x
FCF Yield	4.14%	3.61%	4.1%	2.36%	3.73%	6.26%	5.9%	6.17%
Dividend per Share ²	2.4	2.45	2.5	2.55	2.588	2.617	2.65	2.75
Rate of return	3.86%	4.91%	5.11%	5.55%	5.97%	6.25%	6.33%	6.57%
EPS ²	2.645	3.525	2.525	1.6	2.38	3.106	3.248	3.632
Distribution rate	90.7%	69.5%	99%	159%	109%	84.3%	81.6%	75.7%
Net sales ¹	14,544	14,694	13,640	15,009	23,506	23,793	24,094	24,369
EBITDA ¹	2,117	2,018	1,962	2,186	3,673	3,901	4,025	4,144
EBIT ¹	1,701	1,608	1,560	1,723	2,813	3,062	3,168	3,258
Net income ¹	805	1,048	730	511	1,106	1,552	1,685	1,940
Net Debt ¹	5,715	6,057	6,111	13,271	12,897	12,227	11,691	11,416
Reference price ²	62.15	49.90	48.90	45.95	43.35	41.86	41.86	41.86
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	13.48x	1.33x	8.09x	6.25%	19.34B
BRAMBLES LIMITED	18.33x	2.93x	8.26x	3.35%	18.13B
BALL CORPORATION	15.99x	1.38x	9.51x	1.43%	14.83B
AVERY DENNISON CORPORATION	17.93x	1.75x	10.68x	2.33%	12.93B
CROWN HOLDINGS, INC.	14.19x	1.2x	7.83x	1.33%	11.33B
CCL INDUSTRIES INC.	18.22x	2.17x	10.31x	1.53%	11.3B
STORA ENSO OYJ	30.33x	1.13x	8.36x	2.69%	9.11B
APTARGROUP, INC.	22.72x	2.03x	9.76x	1.61%	7.7B
Average	18.90x	1.74x	9.10x	2.57%	13.09B
Weighted average by Cap.	17.96x	1.78x	9.00x	2.89%