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 5,165 - -
Change - -4.4% 49.53% -23.61% 25.62% 100.4% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 5,165 5,165 5,165
Change - -22.38% 72.51% -33.79% 25.62% 100.4% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 43.9x 36.6x -
PBR 2.61x - - 2.36x 2.73x 5.19x 4.47x -
PEG - 1.2x 2.7x -3.8x 0x 0.7x 1.8x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.34x 2.18x 2.12x
EV / Revenue 0x 0x 0x 0x 0x 2.34x 2.18x 2.12x
EV / EBITDA 0x 0x 0x 0x 0x 20.7x 18.6x -
EV / EBIT 0x 0x 0x 0x 0x 29.9x 25.7x -
EV / FCF -0x 0x 0x 0x 0x 48.5x 39.1x 23.7x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 2.06% 2.55% 4.22%
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% 0.23% -
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 98.88 124.32 256.73 256.73 256.73
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
42.47x - - 0.23% 5.17B
16.96x3.67x6.56x3.87% 202B
10.45x2.58x5.59x5.63% 151B
13.03x3.85x6.45x3.82% 86.76B
11.75x0.39x5.5x3.03% 76.82B
21.07x6.03x13.73x0.07% 60.37B
24.71x2.69x6.9x1.45% 48.41B
14.86x2.9x6.1x0.68% 27.46B
10.48x3.64x5.39x5.18% 25.31B
12.74x4.53x7.93x4.53% 23.4B
Average 17.85x 3.37x 7.13x 2.85% 70.66B
Weighted average by Cap. 15.14x 3.23x 6.85x 3.58%

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