Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
31.91 USD29.82 USD37.39 USD
+26.58%
29.82 USDCurrent price is 26.6% above the base model value.
A
Consumer CyclicalPackaging & ContainersSwitzerland
AMCR.US · Amcor plc
NYQ · US · USD
Latest price37.74 USD
30D+2.43%
Vs. base value+14.1%
Research summary
AMCR.US latest organized financial period shows revenue grew +10.04% YoY and net income declined -30% YoY. Current price is about 37.74 USD, while the model base case is about 33.09 USD; the current price sits +14.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue15B USD
Net income511M USD
Free cash flow810M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price37.74 USD
Base value33.09 USD
Vs. base+14.1%
Price date2026/04/28
34.14 USD33.09 USD36.64 USD
+14.07%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
30.06 USD28.09 USD35.22 USD
+34.37%
28.09 USDCurrent price is 34.4% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.1%
Current price implies roughly 1.1% annualized FCF growth.
1.1%Current price implies roughly 1.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
36.93 USD36.93 USD36.93 USD
+2.21%
36.93 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/06/29 | Annual | 15B USD | 511M USD | 810M USD | 1.6 |
| 2024/06/29 | Annual | 14B USD | 730M USD | 829M USD | 2.53 |
| 2023/06/29 | Annual | 15B USD | 1B USD | 735M USD | 3.53 |
| 2022/06/29 | Annual | 15B USD | 805M USD | 999M USD | 2.65 |
| 2021/06/29 | Annual | - | - | - | - |
Ad placement