Intrinsic value of Amcor PLC (AMCR)

[per Chepakovich valuation model]

other valuations of AMCR

[per Chepakovich valuation model]  See other valuations of AMCR stock

Previous Close$12.37
Intrinsic Value
Upside potential
Previous Close
$12.37

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-06-30 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %31.8NaN
Revenue, $12468NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m11473NaN
Operating income, $m994NaN
EBITDA, $m1654NaN
Interest expense (income), $mNaN
Earnings before tax, $m799NaN
Tax expense, $m187NaN
Net income, $m612NaN

BALANCE SHEET

Cash and short-term investments, $m743NaN
Total assets, $m16442NaN
Adjusted assets (=assets-cash), $m15700NaN
Average production assets, $m11193NaN
Working capital, $m561NaN
Total debt, $m6040NaN
Total liabilities, $m11755NaN
Total equity, $m4687NaN
Debt-to-equity ratio1.289NaN
Adjusted equity ratio0.252NaN

CASH FLOW

Net income, $m612NaN
Depreciation, amort., depletion, $m660NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1384NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-387NaN
Free cash flow, $m1771NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m561
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN