|
Market Closed -
London S.E.
11:35:18 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 838.60 GBX | +0.72% |
|
+1.55% | -7.66% |
| 09-21 | Mondi plc(LSE:MNDI) dropped from FTSE All-World Index | CI |
| 09-09 | RBC prefers Astra to GSK; HSBC cuts Burberry | 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 | 4,310 | - | - |
| Change | - | -26.89% | 11.49% | -26.05% | -27.83% | -6.03% | - | - |
| Enterprise Value (EV) 1 | 12,293 | 7,707 | 9,012 | 8,086 | 7,185 | 6,965 | 6,871 | 6,742 |
| Change | - | -37.3% | 16.93% | -10.27% | -11.14% | -3.06% | -1.35% | -1.88% |
| P/E | 14x | 5.31x | -61.9x | 29.4x | 27.8x | -102x | 16.3x | 12.8x |
| PBR | 2.34x | - | 1.67x | 1.32x | 0.97x | 0.91x | 0.87x | 0.83x |
| PEG | - | 0.1x | 1x | -0x | -1.2x | 1x | -0x | 0.5x |
| Capitalization / Revenue | 1.37x | 0.87x | 1.17x | 0.86x | 0.6x | 0.54x | 0.51x | 0.5x |
| EV / Revenue | 1.59x | 0.87x | 1.23x | 1.09x | 0.94x | 0.87x | 0.82x | 0.78x |
| EV / EBITDA | 8.18x | 4.17x | 7.5x | 7.71x | 7.18x | 8.09x | 6.71x | 5.9x |
| EV / EBIT | 11.6x | 5.34x | 11.4x | 13.3x | 14.5x | 18.9x | 13.2x | 10.7x |
| EV / FCF | 21.3x | - | 17x | -98.6x | 29.2x | 43.8x | 19.8x | 17.3x |
| FCF Yield | 4.69% | - | 5.87% | -1.01% | 3.42% | 2.28% | 5.05% | 5.77% |
| Dividend per Share 2 | 0.715 | - | 0.7 | 0.7 | 0.2825 | 0.2062 | 0.3021 | 0.3921 |
| Rate of return | 2.99% | - | 3.59% | 4.86% | 2.71% | 2.11% | 3.09% | 4.01% |
| 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% | 51.1% |
| Net sales 1 | 7,723 | 8,902 | 7,330 | 7,416 | 7,663 | 8,042 | 8,391 | 8,639 |
| EBITDA 1 | 1,503 | 1,848 | 1,201 | 1,049 | 1,001 | 861 | 1,025 | 1,143 |
| EBIT 1 | 1,064 | 1,443 | 790 | 606 | 497 | 368.6 | 521.8 | 630.1 |
| 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 | 2,561 | 2,432 |
| Reference price 2 | 23.915 | 17.480 | 19.489 | 14.414 | 10.411 | 9.777 | 9.777 | 9.777 |
| Nbr of stocks (in thousands) | 440,824 | 440,928 | 440,913 | 440,848 | 440,537 | 440,798 | - | - |
| Announcement Date | 3/3/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -101.06x | 0.86x | 8.06x | 2.12% | 4.91B | |
| 23.63x | 1.13x | 7.3x | 4.14% | 23.22B | |
| 23.98x | 2.37x | 11.4x | 2.3% | 20.61B | |
| 27.92x | 1.11x | 8.44x | 5.2% | 18.29B | |
| 19.39x | 2.24x | 9.13x | 1.93% | 6.1B | |
| 20.19x | 2.36x | 14.11x | 2.71% | 5.38B | |
| 12.4x | 1.14x | 6.58x | 4.38% | 4.83B | |
| 19.73x | 1.36x | 8.87x | 2.48% | 4.02B | |
| 6.63x | 1.27x | 8.99x | 1.67% | 3.71B | |
| 14.33x | 1.08x | 7.33x | 3.87% | 3.65B | |
| Average | 6.71x | 1.49x | 9.02x | 3.08% | 9.47B | |
| Weighted average by Cap. | 15.84x | 1.54x | 9.05x | 3.45% |
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
