Valuation Mondi plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 19:05:05 03/08/2026 BST			5-day change	1st Jan Change
24.11 ^USD	-0.21%		+20.18%	-2.12%

09:42am	RBC cuts JD Sports; Jefferies cuts Severn Trent	AN
07-31	Morgan Stanley Upgrades Mondi to Equalweight, Raises PT	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	4,602	-	-
Change	-	-26.89%	11.49%	-26.05%	-27.83%	0.34%	-	-
Enterprise Value (EV) ¹	12,293	7,707	9,012	8,086	7,185	7,226	7,127	7,007
Change	-	-37.3%	16.93%	-10.27%	-11.14%	0.56%	-1.36%	-1.68%
P/E	14x	5.31x	-61.9x	29.4x	27.8x	-171x	16.5x	13.5x
PBR	2.34x	-	1.67x	1.32x	0.97x	0.96x	0.92x	0.88x
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	0.91x	0.86x	0.82x
EV / EBITDA	8.18x	4.17x	7.5x	7.71x	7.18x	8.27x	6.91x	6.1x
EV / EBIT	11.6x	5.34x	11.4x	13.3x	14.5x	19.4x	13.7x	11.1x
EV / FCF	21.3x	-	17x	-98.6x	29.2x	45.1x	23.8x	18.8x
FCF Yield	4.69%	-	5.87%	-1.01%	3.42%	2.22%	4.2%	5.31%
Dividend per Share ²	0.715	-	0.7	0.7	0.2825	0.221	0.3055	0.3963
Rate of return	2.99%	-	3.59%	4.86%	2.71%	2.12%	2.93%	3.8%
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%	-361%	48.2%	51.2%
Net sales ¹	7,723	8,902	7,330	7,416	7,663	7,973	8,323	8,556
EBITDA ¹	1,503	1,848	1,201	1,049	1,001	873.3	1,031	1,149
EBIT ¹	1,064	1,443	790	606	497	372.8	521.2	630.2
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	10.44	10.44	10.44
Nbr of stocks (in thousands)	440,824	440,928	440,913	440,848	440,537	440,798	-	-
Announcement Date	03/03/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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	23.1x	1.15x	7.37x	4.01%	24.08B
PACKAGING CORPORATION OF AMERICA	24.82x	2.49x	11.95x	2.2%	21.77B
INTERNATIONAL PAPER COMPANY	31.79x	1.24x	9.41x	4.4%	21.62B
SIG GROUP AG	22.33x	2.46x	10.09x	1.69%	6.94B
SONOCO PRODUCTS COMPANY	14.35x	1.23x	7.1x	3.81%	5.57B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	18.51x	2.24x	13.13x	3.7%	5.01B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	8.4x	1.34x	9.61x	1.13%	4.52B
SCG PACKAGING	19.61x	1.34x	8.78x	2.49%	3.92B
HUHTAMÄKI OYJ	14.68x	1.09x	7.38x	3.78%	3.73B
Average	19.73x	1.62x	9.43x	3.02%	10.8B
Weighted average by Cap.	23.48x	1.64x	9.49x	3.29%