Company Valuation: Olin Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,167 7,251 6,612 3,941 2,377 1,983 - -
Change - -20.91% -8.82% -40.39% -39.68% -16.57% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,747 4,610 4,409
Change - -18.09% -5.46% -27.48% -23.77% -5.75% -2.9% -4.35%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -27.7x 20.9x 9.13x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.16x 1.17x 1.16x
PEG - 0.5x -0.3x -0.5x 0x -0.4x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.29x 0.27x 0.26x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.68x 0.63x 0.58x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.79x 6.04x 4.86x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 41.8x 17.1x 11.1x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 26.6x 15.6x 9.77x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.76% 6.41% 10.2%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 0.8025 0.8061 0.8172
Rate of return 1.39% 1.51% 1.48% 2.37% 3.84% 4.61% 4.63% 4.7%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.629 0.833 1.905
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -128% 96.8% 42.9%
Net sales 1 8,911 9,376 6,833 6,540 6,781 6,956 7,302 7,596
EBITDA 1 2,493 2,428 1,310 873.9 651.8 609.7 763.5 906.5
EBIT 1 1,911 1,829 776.7 355.8 130.2 113.7 269.7 398
Net income 1 1,297 1,327 460.2 108.6 -42.8 -84.23 94.61 214.7
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,764 2,626 2,426
Reference price 2 57.52 52.94 53.95 33.80 20.83 17.40 17.40 17.40
Nbr of stocks (in thousands) 1,59,377 1,36,961 1,22,550 1,16,596 1,14,122 1,13,982 - -
Announcement Date 27/01/22 26/01/23 25/01/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-27.26x0.68x7.74x4.68% 195.48Cr
27.17x4.24x13.64x2.14% 13TCr
16.38x6.12x39.17x2.28% 5.52TCr
59.17x1.38x9.67x5.87% 4.02TCr
12.7x1.28x6.9x2.66% 3.63TCr
10.13x3.27x7.69x4.29% 2.65TCr
19.77x0.86x6.61x1.18% 2.07TCr
11.71x1.04x8.36x3.58% 2.06TCr
8.7x0.87x5.35x4.33% 2.06TCr
71.91x13.05x47.48x0.07% 1.93TCr
Average 21.04x 3.28x 15.26x 3.11% 3.67TCr
Weighted average by Cap. 26.14x 3.73x 16.55x 2.83%

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. OLN Stock
  4. Valuation Olin Corporation