Company Valuation: Reynolds Consumer Products Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,586 6,292 5,637 5,672 4,821 4,938 - -
Change - -4.48% -10.41% 0.62% -15.01% 2.44% - -
Enterprise Value (EV) 1 8,534 8,345 7,354 7,221 6,254 6,300 6,157 5,952
Change - -2.22% -11.88% -1.81% -13.39% 0.74% -2.27% -3.33%
P/E Ratio 20.4x 24.4x 18.9x 16.2x 16x 14.6x 14x 13.3x
PBR 3.76x 3.37x 2.84x 3.03x 2.14x 2.06x 1.92x 1.77x
PEG - -1.2x 1.2x 0.9x -1.1x 1.2x 3.57x 2.48x
Capitalization / Revenue 1.85x 1.65x 1.5x 1.54x 1.3x 1.32x 1.3x 1.27x
EV / Revenue 2.4x 2.19x 1.96x 1.95x 1.68x 1.68x 1.62x 1.52x
EV / EBITDA 14.2x 15.3x 11.6x 10.7x 9.38x 9.43x 8.94x 8.44x
EV / EBIT 17.3x 19.5x 14.4x 13.2x 11.8x 11.8x 11.2x 10.4x
EV / FCF 50.5x 91.7x 13.6x 19.6x 19.8x 25.6x 19.2x 16.1x
FCF Yield 1.98% 1.09% 7.34% 5.11% 5.05% 3.9% 5.2% 6.21%
Dividend per Share 2 0.92 0.92 0.92 0.92 - 0.9162 0.9157 0.9157
Rate of return 2.93% 3.07% 3.43% 3.41% - 3.91% 3.91% 3.91%
EPS 2 1.54 1.23 1.42 1.67 1.43 1.607 1.67 1.76
Distribution rate 59.7% 74.8% 64.8% 55.1% - 57% 54.8% 52%
Net sales 1 3,556 3,817 3,756 3,695 3,721 3,742 3,807 3,904
EBITDA 1 601 546 636 678 667 667.9 688.5 705.5
EBIT 1 492 429 512 549 532 532 547.4 570.1
Net income 1 324 258 298 352 301 340 353.9 391
Net Debt 1 1,948 2,053 1,717 1,549 1,433 1,361 1,219 1,013
Reference price 2 31.40 29.98 26.84 26.99 22.92 23.43 23.43 23.43
Nbr of stocks (in thousands) 209,760 209,863 210,009 210,146 210,330 210,767 - -
Announcement Date 2/9/22 2/8/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.58x1.68x9.43x3.91% 4.94B
15.4x2.96x10.61x4.71% 39.59B
26.08x4.08x17.49x1.26% 23.3B
18.57x2.43x13.14x5.21% 11.61B
14.37x1.78x10.67x10.18% 3.56B
37.79x4.67x25.5x - 3.05B
17.89x0.81x6.15x2.05% 2.86B
21.63x2.35x14.91x2.19% 799M
Average 20.79x 2.59x 13.49x 4.22% 11.21B
Weighted average by Cap. 19.39x 3.05x 13.06x 3.92%

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

  1. Stock Market
  2. Stocks
  3. REYN Stock
  4. Valuation Reynolds Consumer Products Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!