Valuation Amcor plc Australian S.E.

Stocks

Delayed Australian S.E. 03:23:49 12/11/2026 +04			5-day change	1st Jan Change
65.05 ^AUD	-0.49%		-3.43%	+3.67%

11-05	Truist Lifts Price Target on Amcor to $53 From $51, Keeps Buy Rating	MT
11-05	Deutsche Bank Downgrades Amcor to Hold From Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,442	14,325	14,126	20,989	20,034	20,475	-	-
Change	-	-22.33%	-1.39%	48.58%	-4.55%	2.2%	-	-
Enterprise Value (EV) ¹	24,157	20,382	20,237	34,260	32,931	33,155	32,728	32,191
Change	-	-15.63%	-0.71%	69.29%	-3.88%	0.68%	-1.29%	-1.64%
P/E	23.5x	14.2x	19.4x	28.7x	18.2x	15x	14.1x	-
PBR	4.53x	3.61x	3.11x	1.81x	1.7x	-	-	-
PEG	-	0.4x	-0.7x	-0.8x	0.4x	0.6x	2.08x	-
Capitalization / Revenue	1.27x	0.97x	1.04x	1.4x	0.85x	0.84x	0.83x	0.81x
EV / Revenue	1.66x	1.39x	1.48x	2.28x	1.4x	1.37x	1.33x	1.28x
EV / EBITDA	11.4x	10.1x	10.3x	15.7x	8.97x	8.61x	8.23x	7.88x
EV / EBIT	14.2x	12.7x	13x	19.9x	11.7x	10.9x	10.5x	10.1x
EV / FCF	24.2x	27.7x	24.4x	42.3x	26.8x	15.1x	19.3x	18.1x
FCF Yield	4.14%	3.61%	4.1%	2.36%	3.73%	6.61%	5.19%	5.52%
Dividend per Share ²	2.4	2.45	2.5	2.55	2.588	2.64	2.68	-
Rate of return	3.86%	4.91%	5.11%	5.55%	5.97%	5.95%	6.04%	-
EPS ²	2.645	3.525	2.525	1.6	2.38	2.95	3.15	-
Distribution rate	90.7%	69.5%	99%	159%	109%	89.5%	85.1%	-
Net sales ¹	14,544	14,694	13,640	15,009	23,506	24,273	24,565	25,223
EBITDA ¹	2,117	2,018	1,962	2,186	3,673	3,851	3,978	4,083
EBIT ¹	1,701	1,608	1,560	1,723	2,813	3,034	3,131	3,175
Net income ¹	805	1,048	730	511	1,106	1,608	1,781	2,096
Net Debt ¹	5,715	6,057	6,111	13,271	12,897	12,681	12,254	11,717
Reference price ²	62.15	49.90	48.90	45.95	43.35	44.39	44.39	44.39
Nbr of stocks (in thousands)	296,735	287,064	288,869	456,770	462,146	461,246	-	-
Announcement Date	17/08/22	16/08/23	15/08/24	14/08/25	12/08/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AMCOR PLC	15.32x	1.38x	8.7x	5.84%	20.84B
BRAMBLES LIMITED	20.39x	3.19x	8.98x	3%	20.01B
BALL CORPORATION	26.09x	1.5x	10.68x	1.2%	17.38B
AVERY DENNISON CORPORATION	19.94x	1.87x	11.49x	2.1%	14.27B
CROWN HOLDINGS, INC.	16.8x	1.3x	8.63x	1.14%	13.16B
CCL INDUSTRIES INC.	19.83x	2.27x	10.78x	1.44%	11.88B
APTARGROUP, INC.	32.76x	2.5x	12.17x	1.35%	9.14B
STORA ENSO OYJ	39.76x	1.08x	7.87x	2.92%	8.32B
Average	23.86x	1.89x	9.91x	2.37%	14B
Weighted average by Cap.	22.19x	1.92x	9.82x	2.62%