Valuation Mondi plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:59:05 25/06/2026 +03			5-day change	1st Jan Change
19.01 ^USD	+2.09%		-1.14%	-23.05%

06-22	Mondi plc(LSE:MNDI) added to FTSE 250 (Ex Investment Companies) Index	CI
06-22	Mondi plc(LSE:MNDI) added to FTSE 250 Index	CI

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	3,681	-	-
Change	-	-26.89%	11.49%	-26.05%	-27.83%	-19.74%	-	-
Enterprise Value (EV) ¹	12,293	7,707	9,012	8,086	7,185	6,241	6,130	5,982
Change	-	-37.3%	16.93%	-10.27%	-11.14%	-13.15%	-1.77%	-2.42%
P/E	14x	5.31x	-61.9x	29.4x	27.8x	23.3x	12.6x	10.5x
PBR	2.34x	-	1.67x	1.32x	-	0.75x	0.72x	0.69x
PEG	-	0.1x	1x	-0x	-1.2x	-5.37x	0.1x	0.5x
Capitalization / Revenue	1.37x	0.87x	1.17x	0.86x	0.6x	0.47x	0.45x	0.43x
EV / Revenue	1.59x	0.87x	1.23x	1.09x	0.94x	0.79x	0.74x	0.7x
EV / EBITDA	8.18x	4.17x	7.5x	7.71x	7.18x	7.09x	5.68x	5.02x
EV / EBIT	11.6x	5.34x	11.4x	13.3x	14.5x	17.4x	11.2x	9.19x
EV / FCF	21.3x	-	17x	-98.6x	29.2x	29.1x	22.1x	18.6x
FCF Yield	4.69%	-	5.87%	-1.01%	3.42%	3.44%	4.52%	5.37%
Dividend per Share ²	0.715	-	0.7	0.7	-	0.215	0.3359	0.443
Rate of return	2.99%	-	3.59%	4.86%	-	2.58%	4.02%	5.3%
EPS ²	1.714	3.291	-0.315	0.491	0.374	0.3578	0.6607	0.7962
Distribution rate	41.7%	-	-222%	143%	-	60.1%	50.8%	55.6%
Net sales ¹	7,723	8,902	7,330	7,416	7,663	7,884	8,268	8,521
EBITDA ¹	1,503	1,848	1,201	1,049	1,001	880.5	1,079	1,192
EBIT ¹	1,064	1,443	790	606	497	359.5	546.3	651.3
Net income ¹	756	1,452	-153	218	165	147.6	299.5	366
Net Debt ¹	1,751	-	419	1,732	2,599	2,560	2,449	2,301
Reference price ²	23.915	17.480	19.489	14.414	10.411	8.351	8.351	8.351
Nbr of stocks (in thousands)	440,824	440,928	440,913	440,848	440,537	440,798	-	-
Announcement Date	3/3/22 A	2/23/23 A	2/22/24 A	2/20/25 A	2/19/26 A	-	-	-

¹EUR in Million²EUR

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.($)
SMURFIT WESTROCK PLC	21.3x	1.17x	7.32x	3.95%	24.54B
PACKAGING CORPORATION OF AMERICA	24.46x	2.46x	11.76x	2.16%	21.35B
INTERNATIONAL PAPER COMPANY	29.53x	1.18x	9.06x	4.63%	20.66B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	25.27x	2.89x	16.92x	2.71%	6.8B
SIG GROUP AG	21.84x	2.3x	9.56x	1.85%	6.29B
SONOCO PRODUCTS COMPANY	13.67x	1.23x	7.15x	3.95%	5.37B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.57x	1.31x	9.39x	1.26%	4.02B
SCG PACKAGING	22.04x	1.25x	9.08x	2.3%	3.54B
GRAPHIC PACKAGING HOLDING COMPANY	19.68x	0.93x	7.29x	4.03%	3.23B
Average	20.60x	1.64x	9.73x	2.98%	10.64B
Weighted average by Cap.	23.07x	1.66x	9.66x	3.3%