Valuation AMCOR19 Australian S.E.

Stocks

End-of-day quote Australian S.E. Other stock markets			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

07-23	Amcor Shares Unlikely to Secure Sustained Re-rating, Jefferies Says	MT
07-22	Jefferies Downgrades Amcor to Hold From Buy, Adjusts Price Target to $44.92 From $51.36	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,557	18,442	14,325	14,126	20,989	22,067	-	-
Change	-	5.04%	-22.33%	-1.39%	48.58%	5.14%	-	-
Enterprise Value (EV) ¹	22,996	24,157	20,382	20,237	34,260	35,380	34,787	33,948
Change	-	5.05%	-15.63%	-0.71%	69.29%	3.27%	-1.68%	-2.41%
P/E	19x	23.5x	14.2x	19.4x	28.7x	19.5x	14.7x	12.9x
PBR	3.7x	4.53x	3.61x	3.11x	1.81x	1.85x	1.78x	1.66x
PEG	-	-1.9x	0.4x	-0.7x	-0.8x	0.4x	0.5x	0.9x
Capitalization / Revenue	1.37x	1.27x	0.97x	1.04x	1.4x	0.95x	0.93x	0.92x
EV / Revenue	1.79x	1.66x	1.39x	1.48x	2.28x	1.53x	1.46x	1.42x
EV / EBITDA	11.3x	11.4x	10.1x	10.3x	15.7x	9.68x	8.96x	8.38x
EV / EBIT	14.2x	14.2x	12.7x	13x	19.9x	12.7x	11.6x	10.8x
EV / FCF	23.2x	24.2x	27.7x	24.4x	42.3x	22.6x	18.6x	16.5x
FCF Yield	4.32%	4.14%	3.61%	4.1%	2.36%	4.43%	5.39%	6.07%
Dividend per Share ²	2.35	2.4	2.45	2.5	2.55	2.531	2.547	2.574
Rate of return	4.1%	3.86%	4.91%	5.11%	5.55%	5.3%	5.33%	5.39%
EPS ²	3.01	2.645	3.525	2.525	1.6	2.454	3.242	3.696
Distribution rate	78.1%	90.7%	69.5%	99%	159%	103%	78.6%	69.6%
Net sales ¹	12,861	14,544	14,694	13,640	15,009	23,134	23,798	23,965
EBITDA ¹	2,028	2,117	2,018	1,962	2,186	3,657	3,884	4,049
EBIT ¹	1,621	1,701	1,608	1,560	1,723	2,791	2,998	3,154
Net income ¹	939	805	1,048	730	511	1,137	1,483	1,635
Net Debt ¹	5,439	5,715	6,057	6,111	13,271	13,313	12,719	11,881
Reference price ²	57.30	62.15	49.90	48.90	45.95	47.75	47.75	47.75
Nbr of stocks (in thousands)	306,405	296,735	287,064	288,869	456,770	462,146	-	-
Announcement Date	17/08/21	17/08/22	16/08/23	15/08/24	14/08/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APTARGROUP, INC.	25.54x	2.27x	10.91x	1.43%	8.66B
SCIENTEX	9.94x	-	-	3.57%	1.42B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.45x	-	-	-	1.41B
MYERS INDUSTRIES, INC.	26.94x	-	-	-	1.38B
FP CORPORATION	14.32x	1.08x	7.42x	2.75%	1.34B
Average	17.44x	1.67x	9.17x	2.58%	2.84B
Weighted average by Cap.	21.56x	2.11x	10.45x	1.85%