Valuation Reynolds Consumer Products Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-12-05 EST			5-day change	1st Jan Change
24.01 ^USD	-0.58%		-3.88%	-11.04%

10-30	UBS Adjusts Reynolds Consumer Products Price Target to $26 From $25, Maintains Neutral Rating	MT
10-29	Reynolds Consumer Products Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,299	6,586	6,292	5,637	5,672	5,050	-	-
Change	-	4.56%	-4.48%	-10.41%	0.62%	-10.96%	-	-
Enterprise Value (EV) ¹	8,220	8,534	8,345	7,354	7,221	6,543	6,383	6,210
Change	-	3.82%	-2.22%	-11.88%	-1.81%	-9.38%	-2.46%	-2.7%
P/E ratio	17x	20.4x	24.4x	18.9x	16.2x	16.5x	13.9x	13.3x
PBR	3.9x	3.76x	3.37x	2.84x	3.03x	2.24x	2.08x	1.93x
PEG	-	-1.6x	-1.2x	1.2x	0.9x	-1.3x	0.7x	2.61x
Capitalization / Revenue	1.93x	1.85x	1.65x	1.5x	1.54x	1.37x	1.34x	1.32x
EV / Revenue	2.52x	2.4x	2.19x	1.96x	1.95x	1.77x	1.7x	1.62x
EV / EBITDA	11.5x	14.2x	15.3x	11.6x	10.7x	9.87x	9.3x	8.76x
EV / EBIT	13.3x	17.3x	19.5x	14.4x	13.2x	12.6x	11.5x	10.8x
EV / FCF	46.7x	50.5x	91.7x	13.6x	19.6x	22.7x	19.9x	16.5x
FCF Yield	2.14%	1.98%	1.09%	7.34%	5.11%	4.4%	5.03%	6.05%
Dividend per Share ²	0.82	0.92	0.92	0.92	0.92	0.9162	0.9413	0.9613
Rate of return	2.73%	2.93%	3.07%	3.43%	3.41%	3.82%	3.92%	4%
EPS ²	1.77	1.54	1.23	1.42	1.67	1.452	1.721	1.809
Distribution rate	46.3%	59.7%	74.8%	64.8%	55.1%	63.1%	54.7%	53.1%
Net sales ¹	3,263	3,556	3,817	3,756	3,695	3,690	3,761	3,834
EBITDA ¹	717	601	546	636	678	662.8	686.6	709.2
EBIT ¹	618	492	429	512	549	520.2	553.6	573.9
Net income ¹	363	324	258	298	352	305	362.5	380.8
Net Debt ¹	1,921	1,948	2,053	1,717	1,549	1,493	1,333	1,160
Reference price ²	30.04	31.40	29.98	26.84	26.99	24.01	24.01	24.01
Nbr of stocks (in thousands)	209,701	209,760	209,863	210,009	210,146	210,330	-	-
Announcement Date	2/9/21	2/9/22	2/8/23	2/7/24	2/5/25	-	-	-

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.($)
REYNOLDS CONSUMER PRODUCTS INC.	16.54x	1.77x	9.87x	3.82%	5.05B
RECKITT BENCKISER GROUP PLC	20.67x	3.38x	12.09x	3.54%	53.52B
CHURCH & DWIGHT CO., INC.	25.78x	3.57x	15.67x	1.4%	20.3B
THE CLOROX COMPANY	18.44x	2.44x	12.43x	4.75%	12.8B
PT UNILEVER INDONESIA TBK	23.94x	2.87x	15.78x	3.84%	6.16B
LION CORPORATION	17.28x	0.79x	6.28x	1.86%	2.86B
WD-40 COMPANY	31.4x	4.01x	21.29x	-	2.58B
JYOTHY LABS LIMITED	29.18x	3.39x	20.81x	1.56%	1.18B
Average	22.90x	2.78x	14.28x	2.97%	13.06B
Weighted average by Cap.	21.65x	3.14x	13.11x	3.23%