Valuation DS Smith Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:17 10/09/2024 BST			5-day change	1st Jan Change
454.40 ^GBX	-0.79%		-4.14%	+47.87%

09-04	Stifel Downgrades DS Smith to Hold, Lowers PT	MT
09-03	DS Smith trading in line; International Paper deal on track	AN

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,277	5,772	4,543	4,268	4,829	6,267	-	-
Change	-	34.96%	-21.3%	-6.05%	13.14%	29.78%	-	-
Enterprise Value (EV) ¹	6,378	7,567	6,027	4,268	7,095	8,405	8,234	8,013
Change	-	18.65%	-20.36%	-29.18%	66.23%	18.46%	-2.04%	-2.68%
P/E ratio	8.1x	29.6x	16.3x	8.74x	12.6x	17.9x	14.2x	13.7x
PBR	1.28x	1.63x	1.07x	-	-	1.56x	1.48x	1.4x
PEG	-	-0.5x	0.4x	0.1x	-0.6x	-1.94x	0.5x	3.45x
Capitalization / Revenue	0.71x	0.97x	0.63x	0.52x	0.71x	0.87x	0.83x	0.81x
EV / Revenue	1.06x	1.27x	0.83x	0.52x	1.04x	1.16x	1.09x	1.03x
EV / EBITDA	6.67x	9.39x	6.65x	3.64x	6.93x	8.24x	7.11x	6.54x
EV / EBIT	9.66x	15.1x	9.78x	4.96x	10.1x	12.8x	10.3x	9.39x
EV / FCF	18x	15.6x	11.6x	-	-38.1x	27.8x	19.3x	15.4x
FCF Yield	5.55%	6.42%	8.61%	-	-2.62%	3.6%	5.18%	6.47%
Dividend per Share ²	-	0.121	0.15	-	0.18	0.1737	0.1862	0.2064
Rate of return	-	2.88%	4.53%	-	5.14%	3.82%	4.1%	4.54%
EPS ²	0.385	0.142	0.203	0.355	0.279	0.2533	0.3194	0.3321
Distribution rate	-	85.2%	73.9%	-	64.5%	68.6%	58.3%	62.1%
Net sales ¹	6,043	5,976	7,241	8,221	6,822	7,225	7,541	7,762
EBITDA ¹	956	806	906	1,173	1,024	1,020	1,157	1,225
EBIT ¹	660	502	616	861	701	656.2	795.7	853.3
Net income ¹	527	194	280	492	385	329.2	422.4	466.4
Net Debt ¹	2,101	1,795	1,484	-	2,266	2,138	1,966	1,746
Reference price ²	3.119	4.208	3.309	3.101	3.504	4.544	4.544	4.544
Nbr of stocks (in thousands)	1,371,316	1,371,775	1,372,931	1,376,455	1,378,260	1,379,275	-	-
Announcement Date	02/07/20	22/06/21	21/06/22	22/06/23	20/06/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DS SMITH PLC	18.08x	1.17x	8.29x	+3.79%	8.26B
PACKAGING CORPORATION OF AMERICA	23.15x	2.44x	12.32x	+2.46%	18.24B
INTERNATIONAL PAPER COMPANY	22.64x	1.12x	10.88x	+3.89%	16.54B
STORA ENSO OYJ	23.5x	1.29x	9.26x	+2.75%	9.38B
GRAPHIC PACKAGING HOLDING COMPANY	11.89x	1.49x	7.63x	+1.39%	8.79B
MONDI PLC	16.94x	1.2x	7.9x	+4.05%	8.27B
SIG GROUP AG	37.82x	2.75x	11.29x	+2.55%	7.75B
SONOCO PRODUCTS COMPANY	13.96x	1.24x	7.82x	+3.82%	5.36B
Average	21.00x	1.59x	9.42x	+3.09%	10.32B
Weighted average by Cap.	21.54x	1.64x	9.95x	+3.05%