PACTIV EVERGREEN INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.29 USD | -1.74% |
|
-0.27% | -17.65% |
| Jul. 01 | Pactiv Evergreen Inc.(NasdaqGS:PTVE) added to Russell 3000 Growth Index | CI |
| Jul. 01 | Pactiv Evergreen Inc.(NasdaqGS:PTVE) added to Russell 3000E Growth Index | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,214 | 2,248 | 2,020 | 2,447 | 2,023 | - | - |
| Enterprise Value (EV) 1 | 6,736 | 6,301 | 5,625 | 5,869 | 5,469 | 5,278 | 5,126 |
| P/E ratio | -101 x | 97.5 x | 6.42 x | -10.9 x | 10.3 x | 9.41 x | - |
| Yield | - | 3.15% | 3.52% | 2.92% | 3.32% | 3.54% | 3.54% |
| Capitalization / Revenue | 0.69 x | 0.41 x | 0.32 x | 0.44 x | 0.38 x | 0.37 x | 0.36 x |
| EV / Revenue | 1.44 x | 1.16 x | 0.9 x | 1.07 x | 1.03 x | 0.97 x | 0.92 x |
| EV / EBITDA | 11 x | 11.9 x | 7.17 x | 6.99 x | 6.39 x | 5.92 x | 5.57 x |
| EV / FCF | -42.9 x | -300 x | 36.1 x | 23.6 x | 27 x | 23.9 x | - |
| FCF Yield | -2.33% | -0.33% | 2.77% | 4.24% | 3.7% | 4.19% | - |
| Price to Book | 2.48 x | 1.75 x | 1.31 x | 1.82 x | 1.36 x | 1.21 x | - |
| Nbr of stocks (in thousands) | 177,158 | 177,251 | 177,803 | 178,456 | 179,149 | - | - |
| Reference price 2 | 18.14 | 12.68 | 11.36 | 13.71 | 11.29 | 11.29 | 11.29 |
| Announcement Date | 2/24/21 | 2/23/22 | 3/7/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 7,115 | 4,689 | 5,437 | 6,220 | 5,510 | 5,322 | 5,466 | 5,567 |
| EBITDA 1 | - | 615 | 531 | 785 | 840 | 855.2 | 891.9 | 921.1 |
| EBIT 1 | - | 326 | 187 | 446 | 513 | 519.7 | 550.3 | 571 |
| Operating Margin | - | 6.95% | 3.44% | 7.17% | 9.31% | 9.77% | 10.07% | 10.26% |
| Earnings before Tax (EBT) 1 | - | -122 | 29 | 468 | -225 | 266.3 | 315.5 | 361.7 |
| Net income 1 | 91 | -27 | 23 | 318 | -223 | 198.5 | 216.4 | - |
| Net margin | 1.28% | -0.58% | 0.42% | 5.11% | -4.05% | 3.73% | 3.96% | - |
| EPS 2 | 2.550 | -0.1800 | 0.1300 | 1.770 | -1.260 | 1.100 | 1.200 | - |
| Free Cash Flow 1 | - | -157 | -21 | 156 | 249 | 202.3 | 220.9 | - |
| FCF margin | - | -3.35% | -0.39% | 2.51% | 4.52% | 3.8% | 4.04% | - |
| FCF Conversion (EBITDA) | - | - | - | 19.87% | 29.64% | 23.66% | 24.77% | - |
| FCF Conversion (Net income) | - | - | - | 49.06% | - | 101.92% | 102.07% | - |
| Dividend per Share 2 | - | - | 0.4000 | 0.4000 | 0.4000 | 0.3750 | 0.4000 | 0.4000 |
| Announcement Date | 9/8/20 | 2/24/21 | 2/23/22 | 3/7/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,527 | 1,495 | 1,640 | 1,609 | 1,476 | 1,431 | 1,426 | 1,379 | 1,274 | 1,252 | 1,359 | 1,399 | 1,325 | 1,259 | - |
| EBITDA 1 | 205 | 182 | 249 | 187 | 167 | 189 | 217 | 227 | 207 | 168 | 200.9 | 246 | 240.6 | 199.6 | 231.3 |
| EBIT 1 | 114 | 98 | 163 | 102 | 83 | 15 | 135 | 146 | 127 | 89 | 114.9 | 161.9 | 156.7 | 97.71 | - |
| Operating Margin | 7.47% | 6.56% | 9.94% | 6.34% | 5.62% | 1.05% | 9.47% | 10.59% | 9.97% | 7.11% | 8.45% | 11.58% | 11.82% | 7.76% | - |
| Earnings before Tax (EBT) 1 | 56 | 79 | 119 | 254 | 16 | -152 | -147 | 50 | 24 | 15 | 55.67 | 110.5 | 104.7 | - | - |
| Net income 1 | 31 | 43 | 73 | 176 | 26 | -134 | -139 | 30 | 21 | 9 | 38.68 | 64.11 | 70.7 | - | - |
| Net margin | 2.03% | 2.88% | 4.45% | 10.94% | 1.76% | -9.36% | -9.75% | 2.18% | 1.65% | 0.72% | 2.85% | 4.58% | 5.34% | - | - |
| EPS 2 | 0.1700 | 0.2400 | 0.4000 | 0.9800 | 0.1500 | -0.7600 | -0.7800 | 0.1500 | 0.1200 | 0.0400 | 0.2100 | 0.3500 | 0.3900 | - | - |
| Dividend per Share | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | 0.1000 | - | - | - | - | - |
| Announcement Date | 2/23/22 | 5/4/22 | 8/3/22 | 11/7/22 | 3/7/23 | 5/8/23 | 8/2/23 | 11/1/23 | 2/29/24 | 5/2/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | 3,522 | 4,053 | 3,605 | 3,422 | 3,446 | 3,255 | 3,103 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.727 x | 7.633 x | 4.592 x | 4.074 x | 4.03 x | 3.65 x | 3.369 x |
| Free Cash Flow 1 | - | -157 | -21 | 156 | 249 | 202 | 221 | - |
| ROE (net income / shareholders' equity) | - | - | 7.9% | 22.5% | 11.9% | 14.5% | 15.4% | 14.7% |
| ROA (Net income/ Total Assets) | - | -0.23% | 1.34% | 4.44% | 2.5% | 6.3% | 6.4% | - |
| Assets 1 | - | 11,509 | 1,714 | 7,163 | -8,905 | 3,151 | 3,381 | - |
| Book Value Per Share 2 | - | 7.330 | 7.240 | 8.680 | 7.530 | 8.300 | 9.320 | - |
| Cash Flow per Share 2 | - | 1.730 | 1.470 | 2.320 | 2.990 | 3.180 | 3.450 | - |
| Capex 1 | - | 410 | 282 | 258 | 285 | 300 | 300 | - |
| Capex / Sales | - | 8.74% | 5.19% | 4.15% | 5.17% | 5.64% | 5.49% | - |
| Announcement Date | 9/8/20 | 2/24/21 | 2/23/22 | 3/7/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
11.29
USD
Average target price
16.36
USD
Spread / Average Target
+44.88%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -17.65% | 2.02B | |
| +3.69% | 18.51B | |
| +6.87% | 17.4B | |
| +18.11% | 9.28B | |
| -22.34% | 8.53B | |
| -7.50% | 4.92B | |
| -8.69% | 4.41B | |
| +14.18% | 3.05B | |
| -13.75% | 2.75B | |
| +7.07% | 2.03B |
- Stock Market
- Equities
- PTVE Stock
- Financials Pactiv Evergreen Inc.
