Valuation Cabot Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:55:49 25/09/2026 +04			5-day change	1st Jan Change
69.10 ^EUR	+0.29%		+2.60%	+23.39%

09-17	Cabot Corporation and U.S. Department of Energy Expand North American Battery Materials Platform with $50 Million Grant	CI
09-17	Cabot to Expand Battery Materials Platform Through Modified $50 Million DOE Grant	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,843	3,597	3,875	6,128	4,046	4,066	-	-
Change	-	26.52%	7.72%	58.14%	-33.97%	0.5%	-	-
Enterprise Value (EV) ¹	3,837	4,834	4,913	7,045	4,918	5,046	4,973	4,954
Change	-	25.98%	1.63%	43.4%	-30.19%	2.6%	-1.44%	-0.39%
P/E	11.5x	-	-	-	-	18.2x	10.8x	-
PBR	3x	4.02x	3.1x	3.82x	2.66x	2.51x	2.28x	2.16x
PEG	-	-	-	-	-	-	0.2x	-
Capitalization / Revenue	0.83x	0.83x	0.99x	1.53x	1.09x	1.1x	1.07x	1.04x
EV / Revenue	1.13x	1.12x	1.25x	1.76x	1.32x	1.37x	1.31x	1.26x
EV / EBITDA	5.88x	6.64x	7.07x	9.07x	6.12x	6.87x	6.38x	6.07x
EV / EBIT	7.8x	8.29x	8.88x	11.3x	7.57x	9.34x	8.36x	7.89x
EV / FCF	61.9x	-43.5x	14x	15.6x	12.6x	24.9x	19.7x	19x
FCF Yield	1.62%	-2.3%	7.14%	6.4%	7.95%	4.02%	5.07%	5.27%
Dividend per Share ²	1.4	1.48	1.54	1.66	1.76	1.861	1.995	2.15
Rate of return	2.79%	2.32%	2.22%	1.49%	2.31%	2.36%	2.53%	2.73%
EPS ²	4.34	-	-	-	-	4.33	7.31	-
Distribution rate	32.3%	-	-	-	-	43%	27.3%	-
Net sales ¹	3,409	4,321	3,931	3,994	3,713	3,683	3,796	3,923
EBITDA ¹	652	728	695	777	804	734.7	779.4	816.7
EBIT ¹	492	583	553	626	650	540.4	594.7	627.5
Net income ¹	250	209	445	-	-	226	378	-
Net Debt ¹	994	1,237	1,038	917	872	979.4	906.8	887.2
Reference price ²	50.12	63.89	69.27	111.77	76.05	78.76	78.76	78.76
Nbr of stocks (in thousands)	56,724	56,299	55,937	54,824	53,204	51,631	-	-
Announcement Date	08/11/21	07/11/22	06/11/23	04/11/24	03/11/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ECOLAB INC.	36.82x	5.03x	20.39x	1.05%	78.35B
GIVAUDAN SA	30.91x	4.63x	19.95x	2.15%	38.4B
SIKA AG	24.78x	2.95x	15.3x	2.1%	35.45B
FUJIFILM HOLDINGS CORPORATION	14.59x	1.4x	8.63x	2.17%	26.2B
EMS-CHEMIE HOLDING AG	37.78x	9.29x	27.85x	2.3%	23.16B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.1x	2.59x	5.16x	2.87%	19.11B
DUPONT DE NEMOURS, INC.	24.73x	2.67x	10.87x	1.83%	17.79B
NITTO DENKO CORPORATION	16.23x	1.81x	7.11x	1.85%	14.98B
SYMRISE AG	23.86x	2.88x	13.21x	1.4%	14.51B
Average	24.31x	3.69x	14.28x	1.97%	29.77B
Weighted average by Cap.	27.66x	4.08x	16.30x	1.81%