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 3,277 - -
Change - -40.02% 23.43% -1.49% -23.38% 14.56% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,628 4,430 4,272
Change - -27.74% 15.53% -1.28% -18.7% 8.3% -4.28% -3.56%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 14.1x 12.2x 12.5x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.32x 1.25x 1.19x
PEG - 0x -0.6x 0x -0.7x 0x 0.8x -5x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 0.97x 0.94x 0.9x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.37x 1.26x 1.17x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.06x 7.25x 6.59x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 11.7x 10.4x 9.23x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.2x 18.1x 16.6x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.13% 5.54% 6.04%
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% 3.11% 3.25% 3.44%
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 3,502 3,648
EBITDA 1 581.2 591.7 501.8 526.4 544.6 574.1 610.7 648.5
EBIT 1 429 352 312.8 350.7 362.8 395.1 425.4 462.7
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 35.73 35.73 35.73
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.($)
14.14x1.37x8.06x3.11% 3.28B
34.36x4.96x19.95x1.06% 77.15B
29.49x4.63x19.77x2.15% 39.07B
22.44x2.71x14x2.37% 32.15B
15.1x1.45x8.81x2.09% 26.06B
11.61x2.96x6.29x3.45% 21.26B
32.95x7.97x24.38x2.82% 19.93B
25.58x2.75x11.23x1.56% 18.49B
12.71x2.6x5.52x1.25% 15.26B
22.65x2.72x12.5x1.51% 13.76B
Average 22.10x 3.41x 13.05x 2.14% 26.64B
Weighted average by Cap. 25.70x 3.91x 15.39x 1.9%

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