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 2,394 - -
Change - -6.55% -35.01% -13.42% 43.69% 12.49% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,371 3,265 3,208
Change - 6.25% -23.49% -8.69% 15.8% 3.45% -3.14% -1.75%
P/E 24.3x 12.8x -315x -3.44x -12.8x 17.2x 11.7x 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 2.16x 2.12x 2.08x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.04x 2.89x 2.78x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.69x 7.88x 7.48x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.1x 10.2x 9.65x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14x 13.1x 12.2x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.12% 7.66% 8.17%
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 1 422.2 452.6 396.8 362.7 397.5 388 414.5 429
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 69.64 69.64 69.64
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.($)
17.2x3.04x8.69x - 239.41Cr
19.32x3.4x9.68x2.08% 6.91TCr
12.45x0.94x7.85x4.33% 5.06TCr
53.14x8.48x36.12x1.03% 1.6TCr
12.21x0.84x6.02x2.91% 1.35TCr
5.68x0.81x3.23x3.93% 1.15TCr
16.22x0.74x8.07x3.01% 1.01TCr
10.58x0.71x4.73x3.09% 963.09Cr
35.99x1.65x8.75x2.11% 883.22Cr
28.14x3.78x16.62x0.4% 721.01Cr
Average 21.09x 2.44x 10.98x 2.54% 1.99TCr
Weighted average by Cap. 19.47x 2.53x 10.59x 2.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ingevity Corporation

Historical PBR trend

Valuation ratios - PBR - Ingevity Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ingevity Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ingevity Corporation

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