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 2,513 - -
Change - -6.55% -35.01% -13.42% 43.69% 18.09% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,490 3,384 3,327
Change - 6.25% -23.49% -8.69% 15.8% 7.11% -3.04% -1.68%
P/E 24.3x 12.8x -315x -3.44x -12.8x 18.1x 12.3x 10.7x
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 2.26x 2.22x 2.18x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.14x 3x 2.89x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 9x 8.16x 7.76x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.5x 10.6x 10x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14.5x 13.5x 12.7x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 6.88% 7.39% 7.87%
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 73.11 73.11 73.11
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.05x3.14x9x - 2.51B
19.01x3.38x9.56x2.09% 67.69B
18.81x0.91x7.72x4.52% 49.92B
61.24x9.43x42.02x0.93% 17.18B
14.08x0.91x6.6x2.62% 14.55B
17.18x0.73x8.26x3.01% 10.15B
14.09x0.75x5.12x2.69% 10.13B
22.74x1.67x8.83x2.13% 9.01B
32.64x4.45x19.06x0.36% 8.14B
5.53x0.71x3.33x-.--% 7.54B
Average 22.34x 2.61x 11.95x 2.04% 19.68B
Weighted average by Cap. 22.14x 2.69x 11.53x 2.58%

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