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 2,496 - -
Change - -6.55% -35.01% -13.42% 43.69% 17.25% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,529 3,477 3,379
Change - 6.25% -23.49% -8.69% 15.8% 8.28% -1.46% -2.84%
P/E 24.3x 12.8x -315x -3.44x -12.8x 20.1x 13.3x 13.3x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.3x -71.95x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.27x 2.32x 2.31x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.21x 3.23x 3.12x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 9.29x 8.72x 8.39x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 12.5x 11.3x 10.5x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 13.6x 14.3x 12.9x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.36% 7.01% 7.75%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 3.57 5.41 5.4
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,099 1,076 1,082
EBITDA 1 422.2 452.6 396.8 362.7 397.5 379.7 398.8 402.6
EBIT 1 312.3 343.8 76.9 254.4 291.1 282.9 308.5 321
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 125.4 186.2 188.3
Net Debt 1 974.6 1,396 1,371 1,333 1,130 1,033 981.6 883
Reference price 2 71.70 70.44 47.22 40.75 59.18 71.77 71.77 71.77
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,772 - -
Announcement Date 23/02/22 27/02/23 21/02/24 18/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.1x3.21x9.29x - 2.5B
28.74x4.86x13.91x1.42% 86.26B
17.13x0.92x7.91x4.65% 49.39B
66.22x10.84x45.62x0.83% 16.91B
16.74x1.03x7.84x2.3% 14.89B
34.66x0.82x7.3x2.91% 9.35B
16.14x0.68x7.88x3.26% 9.22B
36.62x4.76x21.14x0.32% 8.6B
30.7x1.51x8.1x2.38% 8.04B
6.07x0.7x3.42x-.--% 7.43B
Average 27.31x 2.93x 13.24x 2.01% 21.26B
Weighted average by Cap. 27.40x 3.50x 13.71x 2.28%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!