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 6,186 - -
Change - -4.4% 49.53% -23.61% 25.62% 140.01% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 6,186 6,186 6,186
Change - -22.38% 72.51% -33.79% 25.62% 140.01% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 50.9x 42.4x -
PBR 2.61x - - 2.36x 2.73x 6.01x 5.18x -
PEG - 1.2x 2.7x -3.8x 0x 0.8x 2.1x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.8x 2.61x 2.54x
EV / Revenue 0x 0x 0x 0x 0x 2.8x 2.61x 2.54x
EV / EBITDA 0x 0x 0x 0x 0x 24.8x 22.3x -
EV / EBIT 0x 0x 0x 0x 0x 35.8x 30.7x -
EV / FCF -0x 0x 0x 0x 0x 58.1x 46.9x 28.4x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 1.72% 2.13% 3.52%
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% 0.19% 0.2% -
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 98.88 124.32 297.39 297.39 297.39
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.($)
49.52x - - 0.2% 6.19B
16.17x3.8x6.77x3.67% 209B
11.11x2.75x5.9x5.31% 163B
13.68x3.99x6.7x3.7% 88.32B
11.55x0.39x5.48x2.96% 79.86B
21.41x6.19x14.07x0.05% 61.37B
25.94x2.83x7.17x1.42% 52.56B
16.12x3.06x6.53x0.65% 29.12B
10.63x3.77x5.47x4.97% 26.8B
12.7x4.5x7.89x4.64% 23.83B
Average 18.88x 3.47x 7.33x 2.76% 73.97B
Weighted average by Cap. 15.35x 3.34x 7.05x 3.43%

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