Valuation Mondi plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:59:54 26/06/2026 +04			5-day change	1st Jan Change
18.84 ^USD	-0.89%		-2.03%	-23.73%

06-26	Berenberg cuts Berkeley and raises Bellway	AN
06-22	Mondi plc(LSE:MNDI) added to FTSE 250 (Ex Investment Companies) Index	CI

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	3,635	-	-
Change	-	-26.89%	11.49%	-26.05%	-27.83%	-20.75%	-	-
Enterprise Value (EV) ¹	12,293	7,707	9,012	8,086	7,185	6,196	6,088	5,942
Change	-	-37.3%	16.93%	-10.27%	-11.14%	-13.76%	-1.75%	-2.39%
P/E	14x	5.31x	-61.9x	29.4x	27.8x	23.6x	12.6x	10.5x
PBR	2.34x	-	1.67x	1.32x	-	0.74x	0.71x	0.68x
PEG	-	0.1x	1x	-0x	-1.2x	-3.52x	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	7.04x	5.64x	4.98x
EV / EBIT	11.6x	5.34x	11.4x	13.3x	14.5x	17.2x	11.1x	9.12x
EV / FCF	21.3x	-	17x	-98.6x	29.2x	29.5x	22.3x	18.8x
FCF Yield	4.69%	-	5.87%	-1.01%	3.42%	3.39%	4.48%	5.33%
Dividend per Share ²	0.715	-	0.7	0.7	-	0.215	0.3359	0.443
Rate of return	2.99%	-	3.59%	4.86%	-	2.61%	4.07%	5.37%
EPS ²	1.714	3.291	-0.315	0.491	0.374	0.349	0.6554	0.7878
Distribution rate	41.7%	-	-222%	143%	-	61.6%	51.3%	56.2%
Net sales ¹	7,723	8,902	7,330	7,416	7,663	7,884	8,268	8,521
EBITDA ¹	1,503	1,848	1,201	1,049	1,001	880.5	1,079	1,192
EBIT ¹	1,064	1,443	790	606	497	359.5	546.3	651.3
Net income ¹	756	1,452	-153	218	165	144.6	296.3	361.3
Net Debt ¹	1,751	-	419	1,732	2,599	2,562	2,453	2,307
Reference price ²	23.915	17.480	19.489	14.414	10.411	8.246	8.246	8.246
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

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.($)
SMURFIT WESTROCK PLC	21.32x	1.17x	7.33x	3.96%	24.61B
PACKAGING CORPORATION OF AMERICA	24.5x	2.46x	11.78x	2.16%	21.39B
INTERNATIONAL PAPER COMPANY	29.34x	1.18x	9.02x	4.67%	20.52B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	25.31x	2.89x	16.95x	2.7%	6.81B
SIG GROUP AG	21.67x	2.29x	9.51x	1.87%	6.25B
SONOCO PRODUCTS COMPANY	13.87x	1.24x	7.21x	3.89%	5.45B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.33x	1.29x	9.31x	1.3%	3.88B
SCG PACKAGING	21.39x	1.24x	9.02x	2.32%	3.51B
GRAPHIC PACKAGING HOLDING COMPANY	19.86x	0.94x	7.31x	3.99%	3.26B
Average	20.51x	1.63x	9.71x	2.98%	10.63B
Weighted average by Cap.	23.02x	1.66x	9.65x	3.31%