|
Market Closed -
OTC Markets
17:50:28 04/06/2026 +04
|
5-day change | 1st Jan Change | ||
| 20.30 USD | +1.45% |
|
-18.24% | -17.82% |
| 08-10 | Persimmon, Shaftesbury upped; Coca-Cola HBC cut | AN |
| 08-04 | Goldman raises Sainsbury; Oddo BHF cuts Unite | AN |
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 | 4,549 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -0.81% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 7,173 | 7,074 | 6,953 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -0.18% | -1.38% | -1.71% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -184x | 16.2x | 13.3x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.95x | 0.91x | 0.87x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 2x | -0x | 0.6x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.57x | 0.54x | 0.53x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.89x | 0.85x | 0.81x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.19x | 6.83x | 6.03x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.9x | 13.4x | 10.9x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 44.8x | 23.6x | 18.7x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.23% | 4.23% | 5.35% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2159 | 0.3044 | 0.3983 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.09% | 2.95% | 3.86% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.056 | 0.6388 | 0.7785 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -385% | 47.6% | 51.2% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,020 | 8,360 | 8,598 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 875.7 | 1,036 | 1,154 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 379.1 | 528.1 | 637.9 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -32.78 | 288.5 | 356.8 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,623 | 2,524 | 2,404 |
| Reference price 2 | 23.91 | 17.48 | 19.49 | 14.41 | 10.41 | 10.32 | 10.32 | 10.32 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.73x | 1.21x | 7.77x | 3.74% | 25.8B | |
| 25.73x | 2.57x | 12.36x | 2.1% | 22.62B | |
| 32.5x | 1.24x | 9.42x | 4.41% | 21.57B | |
| 23.28x | 2.54x | 10.41x | 1.6% | 7.28B | |
| 14.73x | 1.26x | 7.29x | 3.68% | 5.76B | |
| -184.13x | 0.89x | 8.19x | 2.09% | 5.27B | |
| 18.91x | 2.29x | 13.59x | 3.6% | 5.17B | |
| 8.97x | 1.37x | 9.82x | 1.06% | 4.83B | |
| 19.36x | 1.34x | 8.74x | 2.53% | 3.95B | |
| Average | -1.66x | 1.64x | 9.73x | 2.76% | 11.36B | |
| Weighted average by Cap. | 14.17x | 1.67x | 9.74x | 3.1% |
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
- MONDY Stock
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
