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 3,778 - -
Change - -40.02% 23.43% -1.49% -23.38% 32.07% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 5,071 4,992 4,789
Change - -27.74% 15.53% -1.28% -18.7% 18.67% -1.56% -4.07%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 16.8x 13.5x 13.5x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.5x 1.42x 1.35x
PEG - 0x -0.6x 0x -0.7x 0x 0.5x -20.45x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.1x 1.07x 1.03x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.48x 1.42x 1.3x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.56x 7.95x 7.19x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 12.5x 11.3x 9.91x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 23.8x 20.3x 18.1x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.2% 4.93% 5.53%
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% 2.72% 2.84% 3.02%
EPS 2 2.51 7.63 0.83 1.84 0.89 2.43 3.03 3.01
Distribution rate 34.9% 12.6% 120% 56.7% 122% 45.7% 38.3% 40.9%
Net sales 1 4,819 3,397 3,143 3,240 3,260 3,422 3,524 3,683
EBITDA 1 581.2 591.7 501.8 526.4 544.6 592.2 627.9 666.3
EBIT 1 429 352 312.8 350.7 362.8 406 441.8 483.3
Net income 1 230.8 703.1 75.7 169.5 81.9 228.1 278.9 277.1
Net Debt 1 1,258 1,538 1,534 1,522 1,413 1,293 1,214 1,011
Reference price 2 55.95 33.76 41.57 40.86 31.24 40.78 40.78 40.78
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,720 - -
Announcement Date 08/02/22 15/02/23 14/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.92x5.04x20.45x1.05% 78.56B
30.74x4.59x19.83x2.17% 37.94B
25.12x2.98x15.48x2.07% 35.8B
14.19x1.37x8.43x2.23% 25.48B
38.13x9.38x28.11x2.28% 23.29B
8.87x2.53x5.04x2.94% 18.61B
24.59x2.66x10.81x1.84% 17.69B
15.9x1.77x6.95x1.89% 14.67B
24x2.89x13.25x1.4% 14.52B
Average 24.27x 3.69x 14.26x 1.98% 29.62B
Weighted average by Cap. 27.75x 4.10x 16.36x 1.82%

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. Stock
  5. Valuation Avient Corporation