|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 710.40 GBX | +2.51% |
|
-1.25% | -21.78% |
| 07-01 | Deutsche ups RS to buy; Exane neutral on Segro | AN |
| 07-01 | MLCC Prices Surge as AI Supply Chain Faces New Bottleneck |  |
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 | 3,656 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -20.29% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,221 | 6,116 | 5,975 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -13.42% | -1.69% | -2.31% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | 26.3x | 13.2x | 11x |
| PBR | 2.34x | - | 1.67x | 1.32x | - | 0.74x | 0.71x | 0.68x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | -1.7x | 0.1x | 0.5x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.46x | 0.44x | 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 | 7.16x | 5.73x | 5.06x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 17.8x | 11.4x | 9.33x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 29.6x | 22.4x | 18.9x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 3.38% | 4.46% | 5.3% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | - | 0.208 | 0.3278 | 0.4345 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | - | 2.51% | 3.95% | 5.24% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | 0.3154 | 0.6276 | 0.7538 |
| Distribution rate | 41.7% | - | -222% | 143% | - | 66% | 52.2% | 57.6% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 7,883 | 8,267 | 8,521 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 869.3 | 1,068 | 1,181 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 350.2 | 535.9 | 640.3 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | 132.3 | 282 | 342.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,565 | 2,460 | 2,319 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 8.293 | 8.293 | 8.293 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.66x | 0.78x | 7.05x | 2.57% | 4.08B | |
| 20.84x | 1.16x | 7.22x | 4.05% | 24.06B | |
| 24.16x | 2.43x | 11.64x | 2.19% | 21.09B | |
| 29.36x | 1.18x | 9.03x | 4.66% | 20.54B | |
| 22.54x | 2.63x | 15.39x | 3.04% | 6.07B | |
| 23.07x | 2.39x | 9.96x | 1.75% | 6.68B | |
| 14.45x | 1.27x | 7.39x | 3.73% | 5.68B | |
| 22.57x | 1.28x | 9.37x | 2.2% | 3.72B | |
| 20.03x | 0.93x | 7.31x | 4.05% | 3.21B | |
| 11.81x | 0.99x | 6.55x | 4.39% | 3.19B | |
| Average | 21.45x | 1.50x | 9.09x | 3.26% | 9.83B | |
| Weighted average by Cap. | 23.17x | 1.59x | 9.30x | 3.42% |
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
