Company Valuation: Ingevity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,817 2,632 1,711 1,481 2,128 2,383 - -
Change - -6.55% -35.01% -13.42% 43.69% 11.95% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,360 3,254 3,197
Change - 6.25% -23.49% -8.69% 15.8% 3.1% -3.16% -1.75%
P/E 24.3x 12.8x -315x -3.44x -12.8x 17.1x 11.6x 10.2x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.2x 0.7x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.15x 2.11x 2.07x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.03x 2.88x 2.77x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.66x 7.85x 7.45x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.1x 10.2x 9.61x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14x 13x 12.2x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.14% 7.68% 8.2%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 4.05 5.953 6.815
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,110 1,130 1,153
EBITDA 1 422.2 452.6 396.8 362.7 397.5 388 414.7 429
EBIT 1 312.3 343.8 76.9 254.4 291.1 302.5 319 332.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 156.9 198.6 213.5
Net Debt 1 974.6 1,396 1,371 1,333 1,130 977 871 814
Reference price 2 71.70 70.44 47.22 40.75 59.18 69.31 69.31 69.31
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
Announcement Date 23/02/22 27/02/23 21/02/24 18/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.11x3.03x8.66x - 238.27Cr
20.25x3.63x10.24x1.96% 7.22TCr
13.17x0.93x7.76x4.43% 5.18TCr
59.16x9.5x40.45x0.92% 1.77TCr
13.24x0.87x6.17x2.76% 1.39TCr
15.63x0.72x7.79x3.08% 1.03TCr
13.2x0.73x5.01x2.8% 979.07Cr
35.4x1.69x8.93x2.07% 943.8Cr
31.99x4.37x18.7x0.36% 796.32Cr
5.63x0.71x3.29x-.--% 777.41Cr
Average 22.48x 2.62x 11.70x 2.04% 2.03TCr
Weighted average by Cap. 21.34x 2.79x 11.57x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation