|
Market Closed -
OTC Markets
06:53:10 30/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 20.46 USD | -0.05% |
|
+2.03% | -17.18% |
| 23/10 | Goldman Sachs Reduces Mondi PT, Keeps Neutral Rating | MT |
| 23/10 | Barclays gets price target cuts; IHG targets up | 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 | 4,042 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -11.86% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,732 | 6,661 | 6,599 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -6.31% | -1.05% | -0.93% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -46.4x | 17.1x | 13.2x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.88x | 0.85x | 0.82x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 0x | -0x | 0.5x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.5x | 0.48x | 0.46x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.83x | 0.78x | 0.75x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.5x | 6.86x | 6.15x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 21.6x | 13.9x | 11.4x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 24.2x | 15.4x | 12.6x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 4.14% | 6.5% | 7.92% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.1915 | 0.2975 | 0.3765 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.09% | 3.24% | 4.11% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.1976 | 0.5374 | 0.694 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -96.9% | 55.4% | 54.2% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,078 | 8,504 | 8,762 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 791.9 | 970.8 | 1,074 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 311.1 | 480.3 | 579 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -130.8 | 232.7 | 304.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,689 | 2,619 | 2,556 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 9.170 | 9.170 | 9.170 |
| Nbr of stocks (in thousands) | 440,824 | 440,928 | 440,913 | 440,848 | 440,537 | 440,798 | - | - |
| Announcement Date | 3/3/22 | 23/2/23 | 22/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.38x | 2.52x | 12x | 2.19% | 22B | |
| 24.69x | 1.06x | 7.06x | 4.54% | 21.13B | |
| 28.17x | 1.11x | 8.56x | 5.21% | 18.26B | |
| 21.69x | 2.45x | 10.04x | 1.77% | 6.77B | |
| 19.75x | 2.23x | 13.71x | 3.04% | 5.03B | |
| -9.6x | 1.18x | 7.09x | 4.39% | 4.82B | |
| -46.22x | 0.83x | 8.48x | 2.1% | 4.49B | |
| 16.13x | 1.27x | 7.92x | 2.51% | 3.59B | |
| 13.34x | 1.01x | 6.78x | 4.31% | 3.18B | |
| Average | 10.37x | 1.52x | 9.07x | 3.34% | 9.92B | |
| Weighted average by Cap. | 18.90x | 1.60x | 9.28x | 3.58% |
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
- MONDY Stock
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
