Amcor plc (AMCR) Simple Dividend Discount Model - Discounting Cash Flows
AMCR
Amcor plc
AMCR (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 0.512 USD
Average Dividend Growth Rate 12.41%
Next Year's Expected Dividend 0.54 USD
Cost of Equity 7.2%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Jun 30
LTM
Jan 14
2026
Jun 30
2027
Jun 30
2028
Jun 30
2029
Jun 30
2030
Jun 30
Dividend per Share 0.512 0.512 0.54 0.56 0.574 0.588 0.603
Dividend Growth Rate 1.99% 0% 5.5% 3.63% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Jan 14
2025
Jun 30
2024
Jun 30
2023
Jun 30
2022
Jun 30
2021
Jun 30
2020
Jun 30
2019
Jun 30
2018
Jun 30
2017
Jun 30
2016
Jun 30
Net Income 656.2 582 511 730 1,048 805 939 612 430.2 719.6 596.4 245.5
Equity 4,822 11,718 11,728 3,881 4,026 4,082 4,764 4,626 5,609 1,015 800.1 788.3
Return on Equity 30.43% 4.96% 13.17% 18.13% 25.67% 16.9% 20.3% 10.91% 42.36% 89.94% 75.66% 16.76%
Common Dividends 721.9 813.6 813.6 722.4 722.3 729.7 732.1 739.2 811.6 634.6 627.4 594.3
Payout Ratio 163.3% 598.8% 160% 98.43% 69.3% 90.94% 78.67% 121.6% 188% 110.2% 83.85% 196.7%
Shares Outstanding 1,501 1,589 1,589 1,439 1,468 1,514 1,551 1,600 1,439 1,439 1,439 1,439
Reference Market Price 10.54 8.75 9.63 9.78 9.98 12.53 11.54 10.6 11.49
EPS 0.415 0.085 0.32 0.51 0.71 0.53 0.6 0.38 0.3 0.4 0.52 0.21
Dividend per Share 0.481 0.512 0.512 0.502 0.492 0.482 0.472 0.462 0.564 0.441 0.436 0.413
Dividend Growth Rate 12.41% 0% 1.99% 2.03% 2.08% 2.12% 2.17% -18.09% 27.89% 1.15% 5.57% 109.6%
Dividend Yield 4.8% 5.85% 5.32% 5.13% 4.93% 3.85% 4.09% 4.36% 4.91%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program