|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 719.40 GBX | +1.73% |
|
-1.34% | -20.79% |
| 22/06 | Mondi plc(LSE:MNDI) added to FTSE 250 (Ex Investment Companies) Index | CI |
| 22/06 | Mondi plc(LSE:MNDI) added to FTSE 250 Index | CI |
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 | 3,681 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -19.74% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,241 | 6,130 | 5,982 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -13.15% | -1.77% | -2.42% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | 23.3x | 12.6x | 10.5x |
| PBR | 2.34x | - | 1.67x | 1.32x | - | 0.75x | 0.72x | 0.69x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | -5.37x | 0.1x | 0.5x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.47x | 0.45x | 0.43x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.79x | 0.74x | 0.7x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 7.09x | 5.68x | 5.02x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 17.4x | 11.2x | 9.19x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 29.1x | 22.1x | 18.6x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 3.44% | 4.52% | 5.37% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | - | 0.215 | 0.3359 | 0.443 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | - | 2.58% | 4.02% | 5.3% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | 0.3578 | 0.6607 | 0.7962 |
| Distribution rate | 41.7% | - | -222% | 143% | - | 60.1% | 50.8% | 55.6% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 7,884 | 8,268 | 8,521 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 880.5 | 1,079 | 1,192 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 359.5 | 546.3 | 651.3 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | 147.6 | 299.5 | 366 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,560 | 2,449 | 2,301 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 8.351 | 8.351 | 8.351 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.91x | 0.78x | 6.98x | 2.62% | 4.1B | |
| 21.17x | 1.17x | 7.29x | 3.98% | 24.39B | |
| 24.13x | 2.43x | 11.62x | 2.19% | 21.06B | |
| 28.99x | 1.17x | 8.95x | 4.72% | 20.28B | |
| 28.02x | 3.02x | 17.75x | 2.29% | 7.21B | |
| 21.08x | 2.24x | 9.32x | 1.92% | 6.06B | |
| 13.47x | 1.22x | 7.09x | 4% | 5.29B | |
| 7.57x | 1.31x | 9.4x | 1.26% | 4.01B | |
| 22.44x | 1.26x | 9.2x | 2.26% | 3.6B | |
| 11.77x | 0.99x | 6.54x | 4.39% | 3.16B | |
| Average | 20.16x | 1.56x | 9.41x | 2.96% | 9.92B | |
| Weighted average by Cap. | 22.75x | 1.63x | 9.54x | 3.29% |
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
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
