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 3,364 - -
Change - -40.02% 23.43% -1.49% -23.38% 17.6% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,715 4,517 4,359
Change - -27.74% 15.53% -1.28% -18.7% 10.34% -4.2% -3.49%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 14.5x 12.5x 12.8x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.35x 1.28x 1.22x
PEG - 0x -0.6x 0x -0.7x 0x 0.8x -5.12x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 0.99x 0.96x 0.92x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.39x 1.29x 1.19x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.21x 7.39x 6.72x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 11.9x 10.6x 9.42x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.6x 18.4x 16.9x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.06% 5.44% 5.92%
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% 3.03% 3.16% 3.35%
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 3,499 3,648
EBITDA 1 581.2 591.7 501.8 526.4 544.6 574.2 611 648.5
EBIT 1 429 352 312.8 350.7 362.8 395.2 425.7 462.7
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 36.68 36.68 36.68
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.52x1.39x8.21x3.03% 336.39Cr
36.82x5.03x20.44x1.04% 7.86TCr
29.49x4.46x19.25x2.25% 3.76TCr
24.5x2.93x15.15x2.14% 3.58TCr
16.16x1.53x9.32x1.95% 2.85TCr
38.16x9.37x28.5x2.4% 2.38TCr
10.4x2.73x5.71x3.9% 1.95TCr
26.8x2.78x11.38x1.59% 1.87TCr
16.14x1.75x6.93x1.89% 1.43TCr
23.73x2.83x13.03x1.43% 1.45TCr
Average 23.67x 3.48x 13.79x 2.16% 2.75TCr
Weighted average by Cap. 27.58x 4.04x 16.22x 1.89%

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