Company Valuation: Avient Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,119 3,070 3,790 3,733 2,860 3,277 - -
Change - -40.02% 23.43% -1.49% -23.38% 14.56% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,628 4,430 4,272
Change - -27.74% 15.53% -1.28% -18.7% 8.3% -4.28% -3.56%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 14.1x 12.2x 12.5x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.32x 1.25x 1.19x
PEG - 0x -0.6x 0x -0.7x 0x 0.8x -5x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 0.97x 0.94x 0.9x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.37x 1.26x 1.17x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.06x 7.25x 6.59x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 11.7x 10.4x 9.23x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.2x 18.1x 16.6x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.13% 5.54% 6.04%
Dividend per Share 2 0.875 0.96 1 1.042 1.085 1.11 1.16 1.23
Rate of return 1.56% 2.84% 2.41% 2.55% 3.47% 3.11% 3.25% 3.44%
EPS 2 2.51 7.63 0.83 1.84 0.89 2.527 2.933 2.86
Distribution rate 34.9% 12.6% 120% 56.7% 122% 43.9% 39.5% 43%
Net sales 1 4,819 3,397 3,143 3,240 3,260 3,381 3,502 3,648
EBITDA 1 581.2 591.7 501.8 526.4 544.6 574.1 610.7 648.5
EBIT 1 429 352 312.8 350.7 362.8 395.1 425.4 462.7
Net income 1 230.8 703.1 75.7 169.5 81.9 232 269.8 263.5
Net Debt 1 1,258 1,538 1,534 1,522 1,413 1,351 1,153 995.1
Reference price 2 55.95 33.76 41.57 40.86 31.24 35.73 35.73 35.73
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,710 - -
Announcement Date 08/02/22 15/02/23 14/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.08x1.43x8.44x2.91% 349.42Cr
35.48x5.09x20.5x1.03% 7.97TCr
30.42x4.76x20.33x2.09% 4.05TCr
23.64x2.83x14.64x2.24% 3.4TCr
15.4x1.48x8.96x2.05% 2.67TCr
11.44x2.92x6.21x3.5% 2.1TCr
33.07x8x24.48x2.81% 2.01TCr
26.07x2.79x11.43x1.82% 1.88TCr
12.68x2.59x5.5x1.26% 1.52TCr
23.5x2.81x12.92x1.45% 1.43TCr
Average 22.68x 3.47x 13.34x 2.12% 2.74TCr
Weighted average by Cap. 26.48x 3.99x 15.81x 1.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AVNT Stock
  4. Valuation Avient Corporation