Company Valuation: Materion Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,879 1,796 2,686 2,052 2,577 5,521 - -
Change - -4.4% 49.53% -23.61% 25.62% 114.21% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 5,521 5,521 5,521
Change - -22.38% 72.51% -33.79% 25.62% 114.21% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 45.4x 37.9x -
PBR 2.61x - - 2.36x 2.73x 5.37x 4.62x -
PEG - 1.2x 2.7x -3.8x 0x 0.7x 1.9x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.5x 2.33x 2.27x
EV / Revenue 0x 0x 0x 0x 0x 2.5x 2.33x 2.27x
EV / EBITDA 0x 0x 0x 0x 0x 22.1x 19.9x -
EV / EBIT 0x 0x 0x 0x 0x 32x 27.4x -
EV / FCF -0x 0x 0x 0x 0x 51.8x 41.8x 25.3x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 1.93% 2.39% 3.95%
Dividend per Share 2 0.475 0.495 0.515 0.535 0.555 0.575 0.595 -
Rate of return 0.52% 0.57% 0.4% 0.54% 0.45% 0.22% 0.22% -
EPS 2 3.5 4.14 4.58 0.28 3.58 5.847 7.01 -
Distribution rate 13.6% 12% 11.2% 191% 15.5% 9.83% 8.49% -
Net sales 1 1,511 1,757 1,665 1,685 1,787 2,208 2,368 2,436
EBITDA 1 138.4 196 217.7 221.2 217 249.6 277.3 -
EBIT 1 94.3 137.4 153.3 150.1 145.5 172.7 201.3 -
Net income 1 72.47 85.99 95.7 5.888 74.82 123 147.9 -
Net Debt 435.3 - 412.9 - - - - -
Reference price 2 91.94 87.51 130.13 98.88 124.32 265.43 265.43 265.43
Nbr of stocks (in thousands) 20,439 20,528 20,642 20,751 20,733 20,801 - -
Announcement Date 17/02/22 16/02/23 15/02/24 19/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
45.4x - - 0.22% 5.52B
15.52x3.81x6.76x3.73% 210B
11.31x2.77x5.95x5.24% 163B
13.48x3.93x6.6x3.75% 88.06B
11.84x0.4x5.53x3.14% 79.97B
20.82x6.08x13.83x0.05% 60.89B
27.48x2.93x7.43x1.36% 53.57B
16.38x3.17x6.75x0.63% 29.37B
11.36x4x5.9x4.78% 28.35B
12.77x4.53x7.94x4.49% 23.46B
Average 18.64x 3.51x 7.41x 2.74% 74.19B
Weighted average by Cap. 15.27x 3.35x 7.07x 3.44%

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. MTRN Stock
  4. Valuation Materion Corporation