Amcor
AMCR stock analysis · Materials · Paper & Plastic Packaging Products & Materials
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-05-05. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-05-05 · -38.6% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
18 sector peers · median 28.5×
How this is calculated ↗Historical multiples
Requires three annual historical market caps and eligible filed earnings.
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · parent-equity fallback (scope limitation)
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Annual basis · read assumptions below
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $33.38 | $36.42 | $39.69 |
| 10.0% | $24.46 | $26.61 | $28.92 |
| 12.0% | $19.30 | $20.94 | $22.70 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2026-06-30 | 23.5B | 1.1B | 2.2B | 922M | 37.1B |
| 2025-06-30 | 15B | 518M | 1.4B | 580M | 37.1B |
| 2024-06-30 | 13.6B | 740M | 1.3B | 492M | 16.5B |
| 2023-06-30 | 14.7B | 1.1B | 1.3B | 526M | 17B |
| 2022-06-30 | 14.5B | 815M | 1.5B | 527M | 17.4B |
| 2021-06-30 | 12.9B | 951M | 1.5B | 468M | 17.2B |
| 2020-06-30 | 12.5B | 616M | 1.4B | 400M | 16.4B |
| 2019-06-30 | 9.5B | 437M | 776M | 332.2M | 17.2B |
| 2018-06-30 | 9.3B | 586.6M | 871.4M | 365M | 9.1B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 15B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-08-14 |
| netIncome | 518M | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-08-14 |
| Parent/common earnings proxy | 510M | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-08-14 |
| cfo | 1.4B | NetCashProvidedByUsedInOperatingActivities | 2026-08-14 |
| capex | 580M | PaymentsToAcquireProductiveAssets | 2026-08-14 |
| operatingIncome | 1B | OperatingIncomeLoss | 2026-08-14 |
| assets | 37.1B | Assets | 2026-08-14 |
| equity | 11.7B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-08-14 |
| Parent book equity proxy | 11.7B | StockholdersEquity | 2026-08-14 |
| debt | 14B | LongTermDebtAndCapitalLeaseObligationsIncludingCurrentMaturities | 2026-08-14 |
| shortDebt | 116M | ShortTermBorrowings | 2026-08-14 |
| cash | 827M | CashAndCashEquivalentsAtCarryingValue | 2026-08-14 |
| shares | 318.6M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-08-14 |
| dividends | 845M | PaymentsOfDividendsCommonStock | 2026-08-14 |
| buybacks | 0 | PaymentsForRepurchaseOfCommonStock | 2026-08-14 |
| issuance | 15M | ProceedsFromIssuanceOfCommonStock | 2026-08-14 |