Valuation Amcor plc Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:16:00 2026-07-03 EDT			5-day change	1st Jan Change
38.80 ^EUR	+3.19%		+3.74%	+2.78%

06-29	Amcor Shares Rise After Disclosing Collaboration With UK-Based Startup	MT
06-29	Amcor Partners with Kelpi to Advance Next-Generation Barrier Materials for Fiber Packaging	CI

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	20,797	-	-
Change	-	5.04%	-22.33%	-1.39%	48.58%	-0.91%	-	-
Enterprise Value (EV) ¹	22,996	24,157	20,382	20,237	34,260	34,217	33,527	32,661
Change	-	5.05%	-15.63%	-0.71%	69.29%	-0.13%	-2.02%	-2.58%
P/E	19x	23.5x	14.2x	19.4x	28.7x	18.4x	13.9x	12.1x
PBR	3.7x	4.53x	3.61x	3.11x	1.81x	1.77x	1.7x	1.59x
PEG	-	-1.9x	0.4x	-0.7x	-0.8x	0.3x	0.4x	0.8x
Capitalization / Revenue	1.37x	1.27x	0.97x	1.04x	1.4x	0.9x	0.87x	0.86x
EV / Revenue	1.79x	1.66x	1.39x	1.48x	2.28x	1.48x	1.4x	1.36x
EV / EBITDA	11.3x	11.4x	10.1x	10.3x	15.7x	9.35x	8.59x	8.01x
EV / EBIT	14.2x	14.2x	12.7x	13x	19.9x	12.2x	11.1x	10.3x
EV / FCF	23.2x	24.2x	27.7x	24.4x	42.3x	22x	18.3x	15.8x
FCF Yield	4.32%	4.14%	3.61%	4.1%	2.36%	4.54%	5.47%	6.33%
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%	5.61%	5.65%	5.71%
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	1,139	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	45.00	45.00	45.00
Nbr of stocks (in thousands)	306,405	296,735	287,064	288,869	456,770	462,146	-	-
Announcement Date	8/17/21	8/17/22	8/16/23	8/15/24	8/14/25	-	-	-

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.	23.48x	2.13x	10.2x	1.53%	8.1B
SCIENTEX	9.91x	-	-	3.58%	1.43B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.42x	-	-	-	1.4B
FP CORPORATION	14.62x	1.07x	7.49x	2.76%	1.32B
Average	14.61x	1.60x	8.84x	2.62%	3.06B
Weighted average by Cap.	19.46x	1.98x	9.82x	1.95%