Amcor plc (AMCR) Two-Stage 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.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: 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

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.

High Growth Years

High Growth Years

The estimated number of years during which the company is expected to experience high growth. After this period, the company will transition to a stable growth phase.

Historical Years

Historical Years

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

High Growth Rate

High Growth Rate

The estimated growth rate of Earnings Per Share (EPS) during the high-growth phase.

High Growth Payout

High Growth Payout

The estimated dividend payout rate expressed as a percentage of Earnings Per Share (EPS) during the high-growth phase.

Stable Growth In Perpetuity

Stable Growth in Perpetuity

The estimated stable rate at which the company's Earnings Per Share (EPS) will grow in perpetuity after the last projected period.

Stable Payout

Stable Payout

The estimated dividend payout rate expressed as a percentage of Earnings Per Share (EPS) after the last projected period.

Results

Sum of discounted dividends 1.66 USD
Discounted terminal value 7.97 USD
Terminal value 11.29 USD
Dividend in stable phase 0.53 USD
EPS in stable phase 0.589 USD
Average historical Dividend Growth Rate 12.41%
Average historical Payout Ratio 163.3%
Average historical Return on Equity 30.43%

Historical and Projected Dividends

Monetary values in USD

Edit Chart Values 2026-06-30 2027-06-30 2028-06-30 2029-06-30 2030-06-30

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
Earnings Per Share 0.32 0.085 0.36 0.404 0.455 0.511 0.574
Dividend per Share 0.512 0.512 0.324 0.364 0.409 0.46 0.517
Dividend Growth Rate 1.99% 0% -36.77% 12.41% 12.41% 12.41% 12.41%
Discounted Dividend 0.512 0.512 0.302 0.317 0.332 0.348 0.365

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