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 3,981 - -
Change - -40.02% 23.43% -1.49% -23.38% 39.16% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 5,274 5,195 4,992
Change - -27.74% 15.53% -1.28% -18.7% 23.42% -1.5% -3.91%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 17.9x 14.3x 14.4x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.6x 1.51x 1.44x
PEG - 0x -0.6x 0x -0.7x 0x 0.6x -21.82x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.16x 1.13x 1.08x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.54x 1.47x 1.36x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.91x 8.27x 7.49x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 13x 11.8x 10.3x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.7x 19.7x 18.4x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.04% 5.07% 5.44%
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% 2.56% 2.67% 2.83%
EPS 2 2.51 7.63 0.83 1.84 0.89 2.43 3.03 3.01
Distribution rate 34.9% 12.6% 120% 56.7% 122% 45.7% 38.3% 40.9%
Net sales 1 4,819 3,397 3,143 3,240 3,260 3,422 3,524 3,683
EBITDA 1 581.2 591.7 501.8 526.4 544.6 592.2 627.9 666.3
EBIT 1 429 352 312.8 350.7 362.8 406 441.8 483.3
Net income 1 230.8 703.1 75.7 169.5 81.9 228.1 278.9 277.1
Net Debt 1 1,258 1,538 1,534 1,522 1,413 1,293 1,214 1,011
Reference price 2 55.95 33.76 41.57 40.86 31.24 43.40 43.40 43.40
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,720 - -
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.($)
17.86x1.54x8.91x2.56% 398.06Cr
36.8x5.03x20.38x1.05% 7.83TCr
26.01x3.08x15.96x2% 3.8TCr
29.21x4.41x18.99x2.28% 3.71TCr
14.03x1.36x8.4x2.26% 2.54TCr
36.71x9x27.39x2.49% 2.28TCr
10.52x2.87x5.67x2.59% 2.18TCr
24.7x2.67x10.85x1.83% 1.78TCr
12.66x2.55x5.76x1.28% 1.49TCr
15.72x1.74x6.85x1.91% 1.46TCr
Average 22.42x 3.42x 12.92x 2.03% 2.75TCr
Weighted average by Cap. 26.59x 3.98x 15.59x 1.83%

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