US · AMCR
Amcor plc
- Sector
- Consumer Cyclical · Packaging & Containers
- Headquarters
- Zurich 8050
- Website
- amcor.com
Price · as of 2025-06-30
$37.75
Market cap 22.38B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $50.74 | +34.41% |
| Intrinsic Value(DCF) | $563.10 | +1,391.66% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $28.45 | -24.63% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $78.19 | |||
| 2012 | $22.80 | $13.91 | $236.40 | $0.00 | $3.51 |
| 2013 | $29.78 | $18.02 | $3.46 | $0.00 | $0.00 |
| 2014 | $29.26 | $22.49 | $2.60 | $0.00 | $0.00 |
| 2015 | $29.60 | $26.50 | $2.07 | $0.00 | $5.64 |
| 2016 | $38.52 | $29.71 | $0.00 | $0.00 | $5.79 |
| 2017 | $43.63 | $31.83 | $0.00 | $0.00 | $8.92 |
| 2018 | $36.78 | $34.15 | $1.15 | $0.00 | $26.07 |
| 2019 | $37.08 | $30.03 | $5.49 | $0.00 | $14.15 |
| 2020 | $43.40 | $37.66 | $25.85 | $0.00 | $73.72 |
| 2021 | $50.44 | $38.62 | $31.04 | $0.00 | $33.88 |
| 2022 | $52.39 | $39.42 | $180.08 | $0.00 | $54.67 |
| 2023 | $41.19 | $33.54 | $22.70 | $0.00 | $32.44 |
| 2024 | $52.01 | $36.06 | $0.57 | $0.00 | $3.15 |
| 2025 | $40.96 | $50.74 | $5.97 | $0.00 | $28.45 |
AI valuation
Our deep-learning model estimates Amcor plc's (AMCR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $50.74
- Current price
- $37.75
- AI upside
- +34.41%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$563.10
+1,391.66% upside
Graham-Dodd
—
— upside
Graham Formula
$28.45
-24.63% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| AMCR | Amcor plc | $37.75 | 22.38B | +34% | +1,392% | — | -25% | 25.13 | 1.11 | 0.87 | 15.38 | — | -1.87 | 18.88% | 6.72% | 3.40% | 6.64% | 4.40% | 1.93% | 1.28 | 2.55 | 1.21 | 0.61 | 8.02 | -3676.00% | 1004.00% | -229.00% | 6.22% | 0.20 | 4.45% | 6.49% | 163.10% | 7.43% | 26.96 | 33.58 | 1.81 | 0.87 |
| BALL | Ball Corporation | $67.13 | 17.99B | -53% | -55% | -87% | -5% | 19.91 | 3.36 | 1.38 | 11.49 | — | 303.61 | 14.86% | 10.56% | 6.93% | 16.22% | 9.92% | 4.93% | 1.29 | 4.43 | 1.11 | 0.70 | 2.77 | -7462.00% | 1155.00% | -31355.00% | 4.33% | 0.23 | 7.10% | 1.21% | 24.00% | 8.46% | 17.28 | 30.48 | 1.82 | 1.72 |
| BBY | Best Buy Co., Inc. | $61.97 | 13.02B | +15% | -63% | — | -73% | 13.48 | 4.45 | 0.30 | 6.77 | — | 6.91 | 22.60% | 4.14% | 2.23% | 31.63% | 22.59% | 6.23% | 1.44 | 33.75 | 1.03 | 0.33 | 1.12 | -2465.00% | -443.00% | 10622.00% | 11.14% | 0.26 | 25.61% | 6.46% | 87.10% | 10.94% | 8.70 | 10.76 | 0.36 | 4.07 |
| CASY | Casey's General Stores, I… | $685.59 | 25.41B | -63% | +6% | -85% | -68% | 35.01 | 5.45 | 1.20 | 18.14 | 388.54 | 8.79 | 23.54% | 5.00% | 3.43% | 16.75% | 11.54% | 7.39% | 0.84 | 8.21 | 0.92 | 0.46 | 2.19 | 901.00% | 725.00% | 5760.00% | 3.06% | 0.99 | 11.05% | 0.38% | 13.20% | 0.38% | 27.33 | 37.23 | 1.37 | 5.09 |
| DKS | DICK'S Sporting Goods, In… | $203.63 | 16.49B | -5% | +406% | -80% | -18% | 12.62 | 4.60 | 1.09 | 8.87 | 82.18 | 5.08 | 35.90% | 10.96% | 8.67% | 40.08% | 20.42% | 11.79% | 1.40 | 27.82 | 1.76 | 0.62 | 1.42 | 1535.00% | 353.00% | -4582.00% | 3.46% | 0.43 | 9.20% | 2.46% | 31.00% | 4.25% | 11.87 | 34.36 | 1.30 | 4.09 |
| GPC | Genuine Parts Company | $119.26 | 16.59B | -8% | -60% | — | -95% | 249.78 | 3.72 | 0.68 | 32.20 | — | -26.50 | 34.58% | 5.00% | 0.27% | 1.51% | 11.13% | 0.33% | 1.87 | 7.43 | 1.08 | 0.29 | 10.35 | -9274.00% | 346.00% | -3845.00% | 2.56% | 0.09 | 3.86% | 3.42% | 855.00% | 3.42% | 19.98 | 57.66 | 1.00 | 2.32 |
| IHG | InterContinental Hotels G… | $139.04 | 20.96B | -26% | -57% | — | -53% | 27.50 | -7.60 | 4.02 | 18.04 | 103.79 | -5.35 | 31.95% | 23.09% | 14.61% | -30.00% | 152.96% | 15.02% | -1.69 | — | 0.98 | 0.96 | 2.59 | 2649.00% | 540.00% | 3467.00% | 4.17% | 0.43 | 157.18% | 1.30% | 35.60% | 5.65% | 20.31 | 27.97 | 4.69 | 3.17 |
| IP | International Paper Compa… | $43.55 | 23B | -56% | +143% | — | — | -6.44 | 1.53 | 0.91 | -234.09 | — | 4.15 | 29.53% | -11.33% | -14.12% | -30.57% | -12.71% | -11.57% | 0.73 | -7.58 | 1.28 | 0.71 | -69.99 | -52739.00% | 3371.00% | -12100.00% | -0.70% | 0.21 | -0.85% | 4.31% | -27.80% | 4.60% | -11.46 | -203.17 | 1.30 | 1.25 |
| PKG | Packaging Corporation of … | $232.14 | 20.89B | -19% | -60% | -98% | -45% | 27.08 | 4.53 | 2.32 | 13.97 | — | 7.94 | 21.02% | 13.97% | 8.55% | 17.08% | 12.82% | 7.86% | 0.95 | 15.87 | 3.17 | 1.83 | 2.18 | -392.00% | 723.00% | 3971.00% | 3.50% | 1.53 | 9.88% | 2.16% | 58.50% | 2.89% | 19.58 | 33.74 | 2.73 | 4.43 |
| RL | Ralph Lauren Corporation | $362.60 | 21.99B | -30% | -53% | -89% | -52% | 22.95 | 6.59 | 2.41 | 14.52 | 118.03 | 10.41 | 68.55% | 13.17% | 10.49% | 29.49% | 19.35% | 10.89% | 1.03 | 21.14 | 1.78 | 1.26 | 0.61 | 1944.00% | 675.00% | 1260.00% | 5.98% | 0.58 | 27.06% | 1.18% | 27.10% | 11.50% | 18.92 | 17.31 | 2.49 | 5.53 |
| SW | Smurfit Westrock Plc | $47.01 | 24.55B | -33% | +50% | -88% | +24% | 34.33 | 1.11 | 0.72 | 7.99 | 61.64 | 2.03 | 19.42% | 5.67% | 2.33% | 3.33% | 3.99% | 1.34% | 0.64 | 2.27 | 1.48 | 0.64 | 2.77 | 5570.00% | 3875.00% | 590776.00% | 5.00% | 0.41 | 3.45% | 3.75% | 128.80% | 13.10% | 19.50 | 30.60 | 1.11 | 1.36 |
About Amcor plc
Amcor plc develops, produces, and sells packaging products in Europe, North America, Latin America, Africa, and the Asia Pacific regions. The company operates through two segments, Flexibles and Rigid Packaging. The Flexibles segment provides flexible and film packaging products in the food and beverage, medical and pharmaceutical, fresh produce, snack food, personal care, and other industries. The Rigid Packaging segment offers rigid containers for a range of beverage and food products, including carbonated soft drinks, water, juices, sports drinks, milk-based beverages, spirits and beer, sauces, dressings, spreads, and personal care items; and plastic caps for various applications. The company sells its products primarily through its direct sales force. Amcor plc was incorporated in 2018 and is headquartered in Zürich, Switzerland.
- CEO
- Peter Konieczny
- Employees
- 41K
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($563.10 ÷ $37.75) − 1 = +1,391.66% (DCF, example).