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 3,426 - -
Change - -40.02% 23.43% -1.49% -23.38% 19.78% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,777 4,579 4,421
Change - -27.74% 15.53% -1.28% -18.7% 11.8% -4.15% -3.44%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 14.8x 12.7x 13.1x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.38x 1.3x 1.25x
PEG - 0x -0.6x 0x -0.7x 0x 0.8x -5.24x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.01x 0.98x 0.94x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.41x 1.31x 1.21x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.32x 7.49x 6.82x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 12.1x 10.8x 9.56x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 25x 18.6x 17.1x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.01% 5.37% 5.84%
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% 2.97% 3.1% 3.29%
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 37.36 37.36 37.36
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.6x1.4x8.25x3.01% 3.38B
33.9x4.8x19.34x1.1% 74.36B
29.28x4.56x19.59x2.2% 38.24B
21.67x2.62x13.55x2.46% 30.82B
15.47x1.48x9.01x2.03% 26.71B
36.27x8.91x27.09x2.53% 22.41B
10.7x2.76x5.84x3.74% 19.66B
26.79x2.78x11.37x1.59% 18.74B
11.58x2.38x5.12x1.37% 13.99B
22.7x2.71x12.47x1.51% 13.7B
Average 22.30x 3.44x 13.16x 2.15% 26.2B
Weighted average by Cap. 25.83x 3.94x 15.46x 1.93%

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