Company Valuation: Materion Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,879 1,796 2,686 2,052 2,577 5,520 - -
Change - -4.4% 49.53% -23.61% 25.62% 114.17% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 5,520 5,520 5,520
Change - -22.38% 72.51% -33.79% 25.62% 114.17% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 40.2x 32.7x -
PBR 2.61x - - 2.36x 2.73x 5.24x 4.44x -
PEG - 1.2x 2.7x -3.8x 0x 0.5x 1.4x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.32x 2.12x 1.98x
EV / Revenue 0x 0x 0x 0x 0x 2.32x 2.12x 1.98x
EV / EBITDA 0x 0x 0x 0x 0x 20.6x 18.2x -
EV / EBIT 0x 0x 0x 0x 0x 28.9x 24.3x 20.7x
EV / FCF -0x 0x 0x 0x 0x 43.7x 34.8x 21.4x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 2.29% 2.87% 4.66%
Dividend per Share 2 0.475 0.495 0.515 0.535 0.555 0.575 0.595 -
Rate of return 0.52% 0.57% 0.4% 0.54% 0.45% 0.22% 0.22% -
EPS 2 3.5 4.14 4.58 0.28 3.58 6.59 8.1 -
Distribution rate 13.6% 12% 11.2% 191% 15.5% 8.73% 7.35% -
Net sales 1 1,511 1,757 1,665 1,685 1,787 2,383 2,602 2,783
EBITDA 1 138.4 196 217.7 221.2 217 267.9 303.8 -
EBIT 1 94.3 137.4 153.3 150.1 145.5 190.8 227.4 267
Net income 1 72.47 85.99 95.7 5.888 74.82 138.9 171.2 -
Net Debt 435.3 - 412.9 - - - - -
Reference price 2 91.94 87.51 130.13 98.88 124.32 264.96 264.96 264.96
Nbr of stocks (in thousands) 20,439 20,528 20,642 20,751 20,733 20,834 - -
Announcement Date 17/2/22 16/2/23 15/2/24 19/2/25 12/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.21x - - 0.22% 5.52B
16.6x3.93x7.1x3.56% 217B
11.07x2.76x5.99x5.31% 161B
14.99x4.31x7.11x3.17% 99.19B
11.87x0.38x6.06x3.46% 87.2B
25.59x6.23x16.53x-.--% 63.17B
55.94x3.17x7.77x2.29% 57.34B
15.68x3.19x6.29x0.58% 32.42B
12.99x4.15x6.39x4.79% 28.2B
13.17x4.76x8.35x3.77% 25.93B
Average 21.81x 3.65x 7.95x 2.71% 77.65B
Weighted average by Cap. 18.24x 3.47x 7.56x 3.38%

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. MTRN Stock
  4. Valuation Materion Corporation