Company Valuation: Ingevity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,817 2,632 1,711 1,481 2,128 2,425 - -
Change - -6.55% -35.01% -13.42% 43.69% 13.94% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,402 3,296 3,239
Change - 6.25% -23.49% -8.69% 15.8% 4.4% -3.12% -1.73%
P/E 24.3x 12.8x -315x -3.44x -12.8x 17.4x 11.8x 10.4x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.3x 0.7x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.18x 2.15x 2.1x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.06x 2.92x 2.81x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.77x 7.95x 7.55x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.2x 10.3x 9.74x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14.2x 13.2x 12.4x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.05% 7.58% 8.09%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 4.05 5.953 6.815
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,110 1,130 1,153
EBITDA 1 422.2 452.6 396.8 362.7 397.5 388 414.7 429
EBIT 1 312.3 343.8 76.9 254.4 291.1 302.5 319 332.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 156.9 198.6 213.5
Net Debt 1 974.6 1,396 1,371 1,333 1,130 977 871 814
Reference price 2 71.70 70.44 47.22 40.75 59.18 70.54 70.54 70.54
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
Announcement Date 23/2/22 27/2/23 21/2/24 18/2/25 25/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.24x3.04x8.71x - 2.43B
19.36x3.43x9.72x2.04% 68.95B
12.64x0.95x7.95x4.26% 53.39B
58.38x9.37x39.91x0.93% 17.57B
13.41x0.88x6.23x2.73% 13.91B
13.46x0.78x5.13x2.55% 10.77B
15.94x0.72x7.8x3.1% 10.26B
38.26x1.73x9.15x2.01% 9.64B
32.37x4.42x18.94x0.36% 8.01B
5.29x0.63x2.64x1.29% 7.82B
Average 22.63x 2.60x 11.62x 2.14% 20.27B
Weighted average by Cap. 20.92x 2.69x 11.34x 2.57%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation