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 4,096 - -
Change - -40.02% 23.43% -1.49% -23.38% 43.2% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 5,389 5,310 5,107
Change - -27.74% 15.53% -1.28% -18.7% 26.12% -1.47% -3.82%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 18.4x 14.7x 14.8x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.65x 1.55x 1.48x
PEG - 0x -0.6x 0x -0.7x 0x 0.6x -22.42x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.2x 1.16x 1.11x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.58x 1.51x 1.39x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 9.1x 8.46x 7.66x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 13.3x 12x 10.6x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 25.3x 20.2x 18.8x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 3.95% 4.96% 5.32%
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% 2.49% 2.6% 2.75%
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 44.66 44.66 44.66
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,720 - -
Announcement Date 8/2/22 15/2/23 14/2/24 13/2/25 12/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.38x1.58x9.1x2.49% 4.1B
37.11x5.06x20.53x1.05% 78.95B
29.36x4.43x19.15x2.27% 37.62B
25.17x2.99x15.52x2.06% 37.19B
13.54x1.33x8.15x2.33% 24.19B
36.13x8.86x26.94x2.53% 22.66B
11.87x3.17x6.36x2.36% 23.41B
25.97x2.8x11.37x1.74% 18.68B
14.36x2.89x6.58x1.13% 16.9B
15.7x1.74x6.81x1.92% 14.26B
Average 22.76x 3.48x 13.05x 1.99% 27.8B
Weighted average by Cap. 26.70x 4.02x 15.59x 1.81%

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