|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 730.80 GBX | +0.58% |
|
-2.50% | -19.27% |
| 07-17 | WINNERS & LOSERS: Vega ups Vodafone stake; GSK drug trial disappoints | AN |
| 07-13 | SBG Securities Cuts Mondi's PT, Maintains Buy Rating | MT |
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 | 3,749 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -18.27% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,318 | 6,217 | 6,079 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -12.07% | -1.6% | -2.23% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | 27x | 13.5x | 11.3x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.76x | 0.73x | 0.7x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | -1.7x | 0.1x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.47x | 0.45x | 0.44x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.8x | 0.75x | 0.71x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 7.36x | 5.94x | 5.23x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.6x | 12x | 9.79x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 26.7x | 19.6x | 16.3x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 3.75% | 5.11% | 6.12% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.193 | 0.2945 | 0.3915 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.27% | 3.46% | 4.6% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | 0.3154 | 0.6276 | 0.7538 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | 61.2% | 46.9% | 51.9% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 7,900 | 8,274 | 8,524 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 858.8 | 1,047 | 1,162 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 339.9 | 517.2 | 620.6 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | 132.3 | 282 | 342.5 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,569 | 2,469 | 2,330 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 8.504 | 8.504 | 8.504 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.97x | 0.8x | 7.36x | 2.27% | 4.26B | |
| 20.31x | 1.12x | 7.06x | 4.19% | 22.9B | |
| 23.85x | 2.39x | 11.5x | 2.22% | 20.71B | |
| 28.19x | 1.16x | 8.86x | 4.77% | 20.07B | |
| 21.87x | 2.36x | 9.77x | 1.8% | 6.47B | |
| 12.41x | 1.26x | 7.26x | 3.81% | 5.57B | |
| 19.24x | 2.31x | 13.54x | 3.56% | 5.2B | |
| 8.77x | 1.36x | 9.75x | 1.08% | 4.7B | |
| 19.45x | 1.33x | 8.73x | 2.51% | 3.84B | |
| 22.29x | 0.93x | 7.42x | 4% | 3.25B | |
| Average | 20.33x | 1.50x | 9.12x | 3.02% | 9.7B | |
| Weighted average by Cap. | 22.05x | 1.55x | 9.14x | 3.37% |
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
