As of 2026-02-03, the Intrinsic Value of Mondi PLC (MNDI.L) is 771.34 GBP. This MNDI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 853.80 GBP, the upside of Mondi PLC is -9.70%.
The range of the Intrinsic Value is 388.73 - 1,828.25 GBP
Based on its market price of 853.80 GBP and our intrinsic valuation, Mondi PLC (MNDI.L) is overvalued by 9.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 388.73 - 1,828.25 | 771.34 | -9.7% |
| DCF (Growth 10y) | 212.40 - 1,092.13 | 450.09 | -47.3% |
| DCF (EBITDA 5y) | 1,054.70 - 1,669.25 | 1,317.76 | 54.3% |
| DCF (EBITDA 10y) | 806.01 - 1,433.48 | 1,070.75 | 25.4% |
| Fair Value | 937.87 - 937.87 | 937.87 | 9.85% |
| P/E | 511.70 - 976.09 | 680.27 | -20.3% |
| EV/EBITDA | 957.42 - 1,526.65 | 1,171.01 | 37.2% |
| EPV | 1,262.87 - 1,913.01 | 1,587.94 | 86.0% |
| DDM - Stable | 261.80 - 755.74 | 508.77 | -40.4% |
| DDM - Multi | 627.40 - 1,185.27 | 800.99 | -6.2% |
| Market Cap (mil) | 3,723.43 |
| Beta | 1.44 |
| Outstanding shares (mil) | 4.36 |
| Enterprise Value (mil) | 6,010.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.75% |
| Cost of Debt | 4.35% |
| WACC | 8.38% |