Valuation Amcor plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:54:40 2026-07-16 EDT			5-day change	1st Jan Change
39.10 ^EUR	+2.36%		+1.63%	-0.93%

07-15	Wells Fargo Adjusts Price Target on Amcor to $43 From $41, Maintains Equalweight Rating	MT
07-14	Packaging, Forest Products Face Lackluster Demand, Weak Volumes, BofA Says	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	20,057	-	-
Change	-	5.04%	-22.33%	-1.39%	48.58%	-4.44%	-	-
Enterprise Value (EV) ¹	22,996	24,157	20,382	20,237	34,260	33,434	32,748	31,884
Change	-	5.05%	-15.63%	-0.71%	69.29%	-2.41%	-2.05%	-2.64%
P/E	19x	23.5x	14.2x	19.4x	28.7x	17.7x	13.4x	11.7x
PBR	3.7x	4.53x	3.61x	3.11x	1.81x	1.68x	1.61x	1.51x
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	0.87x	0.84x	0.84x
EV / Revenue	1.79x	1.66x	1.39x	1.48x	2.28x	1.45x	1.38x	1.33x
EV / EBITDA	11.3x	11.4x	10.1x	10.3x	15.7x	9.14x	8.42x	7.86x
EV / EBIT	14.2x	14.2x	12.7x	13x	19.9x	12x	10.9x	10.1x
EV / FCF	23.2x	24.2x	27.7x	24.4x	42.3x	21.3x	17.4x	15.3x
FCF Yield	4.32%	4.14%	3.61%	4.1%	2.36%	4.7%	5.76%	6.53%
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%	5.82%	5.86%	5.92%
EPS ²	3.01	2.645	3.525	2.525	1.6	2.454	3.242	3.696
Distribution rate	78.1%	90.7%	69.5%	99%	159%	103%	78.5%	69.6%
Net sales ¹	12,861	14,544	14,694	13,640	15,009	23,133	23,788	23,947
EBITDA ¹	2,028	2,117	2,018	1,962	2,186	3,658	3,889	4,057
EBIT ¹	1,621	1,701	1,608	1,560	1,723	2,792	3,002	3,162
Net income ¹	939	805	1,048	730	511	1,141	1,489	1,644
Net Debt ¹	5,439	5,715	6,057	6,111	13,271	13,377	12,690	11,827
Reference price ²	57.30	62.15	49.90	48.90	45.95	43.40	43.40	43.40
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.	23.98x	2.16x	10.4x	1.51%	8.24B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.97x	-	-	-	1.47B
FP CORPORATION	14.15x	1.04x	7.29x	2.85%	1.27B
MYERS INDUSTRIES, INC.	27.13x	-	-	-	1.15B
Average	19.06x	1.60x	8.84x	2.18%	3.03B
Weighted average by Cap.	21.67x	2.01x	9.98x	1.69%