Valuation AMCOR19 Australian S.E.

Stocks

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

06-15	Amcor Announces President Changes	CI
05-20	Wells Fargo Adjusts Price Target on Amcor to $41 From $43, Maintains Equalweight Rating	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	18,985	-	-
Change	-	5.04%	-22.33%	-1.39%	48.58%	-9.55%	-	-
Enterprise Value (EV) ¹	22,996	24,157	20,382	20,237	34,260	32,405	31,715	30,850
Change	-	5.05%	-15.63%	-0.71%	69.29%	-5.41%	-2.13%	-2.73%
P/E	19x	23.5x	14.2x	19.4x	28.7x	16.8x	12.7x	11x
PBR	3.7x	4.53x	3.61x	3.11x	1.81x	1.62x	1.55x	1.45x
PEG	-	-1.9x	0.4x	-0.7x	-0.8x	0.3x	0.4x	0.7x
Capitalization / Revenue	1.37x	1.27x	0.97x	1.04x	1.4x	0.82x	0.8x	0.79x
EV / Revenue	1.79x	1.66x	1.39x	1.48x	2.28x	1.4x	1.33x	1.28x
EV / EBITDA	11.3x	11.4x	10.1x	10.3x	15.7x	8.86x	8.13x	7.57x
EV / EBIT	14.2x	14.2x	12.7x	13x	19.9x	11.6x	10.5x	9.73x
EV / FCF	23.2x	24.2x	27.7x	24.4x	42.3x	20.9x	17.3x	14.9x
FCF Yield	4.32%	4.14%	3.61%	4.1%	2.36%	4.8%	5.78%	6.7%
Dividend per Share ²	2.35	2.4	2.45	2.5	2.55	2.526	2.543	2.571
Rate of return	4.1%	3.86%	4.91%	5.11%	5.55%	6.15%	6.19%	6.26%
EPS ²	3.01	2.645	3.525	2.525	1.6	2.446	3.243	3.721
Distribution rate	78.1%	90.7%	69.5%	99%	159%	103%	78.4%	69.1%
Net sales ¹	12,861	14,544	14,694	13,640	15,009	23,119	23,876	24,062
EBITDA ¹	2,028	2,117	2,018	1,962	2,186	3,659	3,903	4,077
EBIT ¹	1,621	1,701	1,608	1,560	1,723	2,793	3,014	3,170
Net income ¹	939	805	1,048	730	511	1,164	1,506	1,652
Net Debt ¹	5,439	5,715	6,057	6,111	13,271	13,420	12,730	11,865
Reference price ²	57.30	62.15	49.90	48.90	45.95	41.08	41.08	41.08
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APTARGROUP, INC.	22.25x	2.02x	9.69x	1.62%	7.68B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.93x	-	-	-	1.47B
SCIENTEX	10.03x	-	-	3.55%	1.42B
FP CORPORATION	14.39x	1.09x	7.18x	2.72%	1.32B
Average	14.40x	1.55x	8.43x	2.63%	2.97B
Weighted average by Cap.	18.51x	1.88x	9.32x	2.02%