Valuation Mondi plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 11:30:35 28/07/26 pm AEST			5-day change	1st Jan Change
20.31 ^USD	+0.94%		+3.36%	-17.74%

17/07	WINNERS & LOSERS: Vega ups Vodafone stake; GSK drug trial disappoints	AN
13/07	SBG Securities Cuts Mondi's PT, Maintains Buy Rating	MT

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	3,882	-	-
Change	-	-26.89%	11.49%	-26.05%	-27.83%	-15.37%	-	-
Enterprise Value (EV) ¹	12,293	7,707	9,012	8,086	7,185	6,451	6,350	6,212
Change	-	-37.3%	16.93%	-10.27%	-11.14%	-10.22%	-1.56%	-2.18%
P/E	14x	5.31x	-61.9x	29.4x	27.8x	27.9x	14x	11.7x
PBR	2.34x	-	1.67x	1.32x	0.97x	0.79x	0.76x	0.73x
PEG	-	0.1x	1x	-0x	-1.2x	-1.8x	0.1x	0.6x
Capitalization / Revenue	1.37x	0.87x	1.17x	0.86x	0.6x	0.49x	0.47x	0.46x
EV / Revenue	1.59x	0.87x	1.23x	1.09x	0.94x	0.82x	0.77x	0.73x
EV / EBITDA	8.18x	4.17x	7.5x	7.71x	7.18x	7.51x	6.06x	5.35x
EV / EBIT	11.6x	5.34x	11.4x	13.3x	14.5x	19x	12.3x	10x
EV / FCF	21.3x	-	17x	-98.6x	29.2x	27.3x	20x	16.7x
FCF Yield	4.69%	-	5.87%	-1.01%	3.42%	3.67%	5%	5.99%
Dividend per Share ²	0.715	-	0.7	0.7	0.2825	0.193	0.2945	0.3915
Rate of return	2.99%	-	3.59%	4.86%	2.71%	2.19%	3.34%	4.45%
EPS ²	1.714	3.291	-0.315	0.491	0.374	0.3154	0.6276	0.7538
Distribution rate	41.7%	-	-222%	143%	75.5%	61.2%	46.9%	51.9%
Net sales ¹	7,723	8,902	7,330	7,416	7,663	7,900	8,274	8,524
EBITDA ¹	1,503	1,848	1,201	1,049	1,001	858.8	1,047	1,162
EBIT ¹	1,064	1,443	790	606	497	339.9	517.2	620.6
Net income ¹	756	1,452	-153	218	165	132.3	282	342.5
Net Debt ¹	1,751	-	419	1,732	2,599	2,569	2,469	2,330
Reference price ²	23.915	17.480	19.489	14.414	10.411	8.806	8.806	8.806
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

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.($)
SMURFIT WESTROCK PLC	23.25x	1.22x	7.72x	3.65%	26.24B
INTERNATIONAL PAPER COMPANY	31.53x	1.26x	9.59x	4.26%	22.46B
PACKAGING CORPORATION OF AMERICA	25.88x	2.55x	12.24x	2.14%	22.35B
SIG GROUP AG	22.3x	2.39x	9.91x	1.76%	6.6B
SONOCO PRODUCTS COMPANY	14.95x	1.26x	7.28x	3.66%	5.8B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.36x	2.32x	13.6x	3.54%	5.23B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.48x	1.35x	9.64x	1.12%	4.55B
SCG PACKAGING	19.13x	1.31x	8.63x	2.55%	3.8B
HUHTAMÄKI OYJ	14.48x	1.08x	7.31x	3.83%	3.64B
Average	19.93x	1.64x	9.55x	2.95%	11.18B
Weighted average by Cap.	23.80x	1.66x	9.67x	3.17%