|
Real-time Estimate
Cboe Europe
15:53:47 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 828.90 GBX | +0.35% |
|
-2.88% | -8.79% |
| 09-09 | RBC prefers Astra to GSK; HSBC cuts Burberry | AN |
| 09-07 | EXECUTIVE CHANGES: Oxford Metrics and Kavango Resources hire new CEOs | 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 | 4,236 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -7.64% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,891 | 6,798 | 6,669 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -4.1% | -1.35% | -1.89% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -100x | 16x | 12.5x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.89x | 0.86x | 0.82x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 1x | -0x | 0.4x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.53x | 0.51x | 0.49x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.86x | 0.81x | 0.77x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.01x | 6.65x | 5.84x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.7x | 13.1x | 10.6x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 43.3x | 19.6x | 17.1x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.31% | 5.11% | 5.83% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2062 | 0.3021 | 0.3905 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.15% | 3.14% | 4.06% |
| EPS 2 | 1.714 | 3.291 | -0.315 | 0.491 | 0.374 | -0.0961 | 0.5996 | 0.7667 |
| Distribution rate | 41.7% | - | -222% | 143% | 75.5% | -215% | 50.4% | 50.9% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,037 | 8,381 | 8,628 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 860.5 | 1,022 | 1,141 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 368.5 | 520.3 | 629.5 |
| Net income 1 | 756 | 1,452 | -153 | 218 | 165 | -71.44 | 273.6 | 350.2 |
| Net Debt 1 | 1,751 | - | 419 | 1,732 | 2,599 | 2,655 | 2,562 | 2,433 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 9.610 | 9.610 | 9.610 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -100.01x | 0.86x | 8.01x | 2.15% | 4.93B | |
| 22.59x | 1.1x | 7.08x | 4.35% | 22.11B | |
| 23.41x | 2.37x | 11.39x | 2.31% | 20.58B | |
| 27.36x | 1.1x | 8.38x | 5.24% | 18.16B | |
| 19.76x | 2.26x | 9.21x | 1.91% | 6.25B | |
| 20.94x | 2.43x | 14.54x | 2.61% | 5.58B | |
| 12.29x | 1.13x | 6.55x | 4.42% | 4.79B | |
| 6.91x | 1.28x | 9.1x | 1.6% | 3.86B | |
| 19.57x | 1.35x | 8.82x | 2.5% | 4.03B | |
| 14.51x | 1.09x | 7.4x | 3.82% | 3.75B | |
| Average | 6.73x | 1.50x | 9.05x | 3.09% | 9.4B | |
| Weighted average by Cap. | 15.36x | 1.54x | 9.05x | 3.48% |
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
- Valuation Mondi plc
Select your edition
All financial news and data tailored to specific country editions
