|
Market Closed -
London S.E.
01:35:01 14/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 880.40 GBX | -1.87% |
|
-2.72% | -3.06% |
| 10/08 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
| 04/08 | Goldman raises Sainsbury; Oddo BHF cuts Unite | 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 | 4,628 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | 0.9% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 7,251 | 7,153 | 7,033 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | 0.92% | -1.36% | -1.68% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -171x | 16.6x | 13.6x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.96x | 0.92x | 0.89x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 1x | -0x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.58x | 0.55x | 0.54x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.9x | 0.86x | 0.82x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.3x | 6.92x | 6.1x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 19.2x | 13.6x | 11x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 45.2x | 23.9x | 18.9x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.21% | 4.18% | 5.29% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2149 | 0.303 | 0.3973 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.05% | 2.89% | 3.78% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.0612 | 0.6338 | 0.774 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -351% | 47.8% | 51.3% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,018 | 8,358 | 8,597 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 873.8 | 1,034 | 1,152 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 377.3 | 526.2 | 636.5 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -35.07 | 285.9 | 354.4 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,624 | 2,525 | 2,405 |
| Reference price 2 | 23.91 | 17.48 | 19.49 | 14.41 | 10.41 | 10.50 | 10.50 | 10.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -171.46x | 0.9x | 8.3x | 2.05% | 5.34B | |
| 25.73x | 1.21x | 7.77x | 3.74% | 25.8B | |
| 25.87x | 2.58x | 12.41x | 2.11% | 22.7B | |
| 32.82x | 1.25x | 9.48x | 4.36% | 21.79B | |
| 23.18x | 2.53x | 10.38x | 1.61% | 7.23B | |
| 14.86x | 1.26x | 7.27x | 3.69% | 5.74B | |
| 19.66x | 2.36x | 14.02x | 3.46% | 5.37B | |
| 9.11x | 1.38x | 9.87x | 1.04% | 4.91B | |
| 19.68x | 1.35x | 8.84x | 2.49% | 4.02B | |
| 15.09x | 1.12x | 7.52x | 3.68% | 3.85B | |
| Average | 1.46x | 1.60x | 9.59x | 2.82% | 10.68B | |
| Weighted average by Cap. | 14.90x | 1.65x | 9.72x | 3.1% |
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
