AMCR · Amcor plc
$43.032026-07-21Sector: Consumer Cyclical; Industry: Packaging & Containers; Sub-Industry: Paper & Plastic Packaging Products & Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-106.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-9 · $2) Analysts Range ($41 · $54) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $14.7B | — | 10.3% | 20.9% | $1.2B | −$363MM | $830MM | 7.1% | — | 11.2% | $10.7B | $2.26 | — |
| 2025.Q2 | $13.6B | -7.2% | 8.9% | 19.6% | $977MM | $23MM | $999MM | 7.5% | — | 9.3% | $10.3B | $1.57 | — |
| 2025.Q3 | $13.6B | 0.0% | 8.9% | 19.4% | $978MM | $183MM | $1.2B | 7.4% | — | 9.4% | $10.6B | $1.57 | — |
| 2026.Q2 | $15.0B | 10.0% | 6.7% | 12.6% | $882MM | −$83MM | $799MM | 7.6% | — | 4.7% | $26.6B | $1.10 | — |
| 2026.Q3 | $22.2B | 47.8% | 6.7% | 10.3% | $1.3B | −$1.2B | $149MM | 7.9% | — | 5.1% | $25.9B | $1.46 | 13.4 |
| italics below = DCF projection · 10yr Rev CAGR: 5.7% |
| 2027.Q3 | $23.8B | +7.3% | 6.7% | 11.3% | $1.4B | −$1.2B | $179MM | 7.9% | $166MM | 5.3% | $27.2B | $3.06 | 14.1 |
| 2028.Q3 | $25.5B | +6.9% | 6.5% | 12.3% | $1.5B | −$1.4B | $36MM | 8.0% | $31MM | 5.3% | $28.6B | $3.16 | 13.6 |
| 2029.Q3 | $27.1B | +6.6% | 6.4% | 13.2% | $1.5B | −$1.7B | −$159MM | 8.0% | −$126MM | 5.1% | $30.2B | $3.25 | 13.2 |
| 2030.Q3 | $28.8B | +6.2% | 6.2% | 14.2% | $1.5B | −$751MM | $791MM | 8.1% | $582MM | 5.0% | $31.0B | $3.32 | 13.0 |
| 2031.Q3 | $30.5B | +5.9% | 5.9% | 15.2% | $1.5B | −$815MM | $717MM | 8.2% | $487MM | 4.9% | $31.8B | $3.30 | 13.0 |
|
| Term. Yr+ | $40.2B | 4.1% | 5.9% | 20.0% | $1.9B | −$907MM | $995MM | 8.6% | $10.0B | 8.6% | — | — | — |
Active scenario IV: $0 (-106.5% vs market)