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 3,406 - -
Change - -40.02% 23.43% -1.49% -23.38% 19.08% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,757 4,559 4,401
Change - -27.74% 15.53% -1.28% -18.7% 11.32% -4.16% -3.46%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 14.7x 12.7x 13x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.37x 1.3x 1.24x
PEG - 0x -0.6x 0x -0.7x 0x 0.8x -5.2x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.01x 0.97x 0.93x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.41x 1.3x 1.21x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.28x 7.46x 6.79x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 12x 10.7x 9.51x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.9x 18.6x 17.1x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.02% 5.39% 5.86%
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% 2.99% 3.12% 3.31%
EPS 2 2.51 7.63 0.83 1.84 0.89 2.527 2.933 2.86
Distribution rate 34.9% 12.6% 120% 56.7% 122% 43.9% 39.5% 43%
Net sales 1 4,819 3,397 3,143 3,240 3,260 3,381 3,499 3,648
EBITDA 1 581.2 591.7 501.8 526.4 544.6 574.2 611 648.5
EBIT 1 429 352 312.8 350.7 362.8 395.2 425.7 462.7
Net income 1 230.8 703.1 75.7 169.5 81.9 232 269.8 263.5
Net Debt 1 1,258 1,538 1,534 1,522 1,413 1,351 1,153 995.1
Reference price 2 55.95 33.76 41.57 40.86 31.24 37.14 37.14 37.14
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,710 - -
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.($)
14.42x1.39x8.17x3.05% 3.34B
34.82x4.91x19.8x1.07% 76.38B
28.8x4.38x18.87x2.3% 36.3B
22.4x2.7x13.93x2.38% 31.61B
16.16x1.53x9.32x1.95% 27.76B
36.64x8.99x27.33x2.5% 22.51B
10.46x2.74x5.74x3.88% 19.65B
27.02x2.8x11.46x1.58% 18.9B
16.29x1.8x7.09x1.89% 14.01B
10.87x2.33x5x1.4% 13.7B
Average 21.79x 3.36x 12.67x 2.2% 26.42B
Weighted average by Cap. 25.85x 3.91x 15.28x 1.94%

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