Company Valuation: Mativ Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 940.6 1,148 829.8 592.3 664.4 681.6 -
Change - 22.08% -27.74% -28.63% 12.18% 2.59% -
Enterprise Value (EV) 940.6 2,775 1,814 1,587 1,598 681.6 681.6
Change - 195.06% -34.64% -12.49% 0.7% -57.36% 0%
P/E 10.7x -116x -2.69x -12.1x -1.96x -44.1x 72.6x
PBR - 0.97x - - - - -
PEG - 1x -0x 0.1x -0x 0.5x -0x
Capitalization / Revenue 0.65x 0.53x 0.41x 0.3x 0.33x 0.34x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.34x 0.33x
EV / EBITDA 0x 0x 0x 0x 0x 2.84x 2.55x
EV / EBIT 0x 0x 0x 0x 0x 9.2x 7.14x
EV / FCF 0x 0x 0x 0x 0x 7.17x 6.49x
FCF Yield 2.36% 12.7% 4.89% 6.72% 14.1% 13.9% 15.4%
Dividend per Share 2 1.76 1.68 - 0.4 0.4 - -
Rate of return 5.89% 8.04% - 3.67% 3.29% - -
EPS 2 2.8 -0.18 -5.69 -0.9 -6.19 -0.28 0.17
Distribution rate 62.9% -933% - -44.4% -6.46% - -
Net sales 1 1,440 2,167 2,026 1,981 1,987 2,022 2,089
EBITDA 1 209.1 305.2 213.4 218 224.7 240 267.5
EBIT 1 158.8 217.7 123.1 129.5 137.9 74.1 95.5
Net income 1 88.9 -6.6 -309.5 -48.7 -337.4 -15.4 9.5
Net Debt - 1,627 984 995 934 - -
Reference price 2 29.90 20.90 15.31 10.90 12.15 12.35 12.35
Nbr of stocks (in thousands) 31,458 54,943 54,201 54,336 54,681 55,190 -
Announcement Date 23/02/22 22/02/23 21/02/24 19/02/25 18/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-43.75x - - - 68Cr
26.58x4.19x13.49x2.18% 12TCr
13.25x5.71x32.17x2.79% 4.48TCr
59.93x1.4x9.8x5.79% 4.07TCr
12.43x1.2x5.93x2.46% 3.41TCr
9.6x3.12x7.32x4.52% 2.51TCr
9.45x0.9x5.54x4.23% 2.11TCr
11.17x1.13x8.42x3.61% 1.96TCr
19.23x0.8x6.43x1.14% 1.94TCr
28.96x2.58x14.02x0.41% 1.88TCr
Average 14.69x 2.34x 11.46x 3.02% 3.49TCr
Weighted average by Cap. 23.84x 3.04x 13.14x 2.93%

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. MATV Stock
  4. Valuation Mativ Holdings, Inc.