|
Market Closed -
London S.E.
16:35:11 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 756.80 GBX | +0.50% |
|
-3.96% | -16.67% |
| 10-16 | JPMorgan Reduces Mondi PT, Maintains Neutral Rating | MT |
| 10-16 | JPMorgan cuts AIB and raises Bank of Ireland | 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 | 3,956 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -13.75% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,645 | 6,565 | 6,487 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -7.53% | -1.2% | -1.19% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -45.4x | 16.7x | 12.9x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.86x | 0.84x | 0.81x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 0x | -0x | 0.4x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.49x | 0.47x | 0.45x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.82x | 0.77x | 0.74x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.41x | 6.72x | 5.96x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 21.3x | 13.7x | 11.1x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 23.9x | 15.2x | 12.4x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 4.19% | 6.59% | 8.06% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.1922 | 0.296 | 0.3811 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.14% | 3.3% | 4.25% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.1976 | 0.5374 | 0.694 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -97.2% | 55.1% | 54.9% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,080 | 8,505 | 8,765 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 790.1 | 977.6 | 1,088 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 311.8 | 478.9 | 583.7 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -130.8 | 232.7 | 304.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,689 | 2,609 | 2,531 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 8.974 | 8.974 | 8.974 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -45.41x | 0.82x | 8.41x | 2.14% | 4.45B | |
| 23.93x | 1.08x | 7.04x | 4.45% | 21.56B | |
| 24.24x | 2.4x | 11.56x | 2.25% | 20.9B | |
| 28.72x | 1.1x | 8.48x | 5.27% | 18.03B | |
| 20.61x | 2.35x | 9.63x | 1.8% | 6.42B | |
| 12.74x | 1.17x | 6.78x | 4.3% | 4.92B | |
| 17.82x | 2.12x | 12.67x | 3.1% | 4.71B | |
| 18.42x | 1.32x | 8.5x | 2.61% | 3.85B | |
| 13.46x | 1.01x | 6.82x | 4.25% | 3.25B | |
| 5.38x | 1.2x | 8.53x | 2.06% | 3.02B | |
| Average | 11.99x | 1.46x | 8.84x | 3.22% | 9.11B | |
| Weighted average by Cap. | 19.19x | 1.54x | 8.99x | 3.57% |
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
