Company Valuation: Avient Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,119 3,070 3,790 3,733 2,860 3,998 - -
Change - -40.02% 23.43% -1.49% -23.38% 39.77% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 5,291 5,212 5,009
Change - -27.74% 15.53% -1.28% -18.7% 23.83% -1.49% -3.89%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 17.9x 14.4x 14.5x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.61x 1.52x 1.44x
PEG - 0x -0.6x 0x -0.7x 0x 0.6x -21.97x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.17x 1.13x 1.09x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.55x 1.48x 1.36x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.94x 8.3x 7.52x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 13x 11.8x 10.4x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 24.8x 19.8x 18.4x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.03% 5.05% 5.42%
Dividend per Share 2 0.875 0.96 1 1.042 1.085 1.11 1.16 1.23
Rate of return 1.56% 2.84% 2.41% 2.55% 3.47% 2.55% 2.66% 2.82%
EPS 2 2.51 7.63 0.83 1.84 0.89 2.43 3.03 3.01
Distribution rate 34.9% 12.6% 120% 56.7% 122% 45.7% 38.3% 40.9%
Net sales 1 4,819 3,397 3,143 3,240 3,260 3,422 3,524 3,683
EBITDA 1 581.2 591.7 501.8 526.4 544.6 592.2 627.9 666.3
EBIT 1 429 352 312.8 350.7 362.8 406 441.8 483.3
Net income 1 230.8 703.1 75.7 169.5 81.9 228.1 278.9 277.1
Net Debt 1 1,258 1,538 1,534 1,522 1,413 1,293 1,214 1,011
Reference price 2 55.95 33.76 41.57 40.86 31.24 43.59 43.59 43.59
Nbr of stocks (in thousands) 91,491 90,944 91,161 91,364 91,564 91,720 - -
Announcement Date 08/02/22 15/02/23 14/02/24 13/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.54x1.52x8.78x2.6% 3.91B
36.93x5.04x20.44x1.05% 78.56B
25.68x3.04x15.79x2.03% 37.48B
29.26x4.41x19.02x2.27% 37.03B
14.68x1.41x8.72x2.16% 25.83B
36.97x9.07x27.58x2.47% 22.9B
11.08x3.02x5.95x2.46% 23B
24.8x2.68x10.89x1.82% 17.84B
13.59x2.73x6.16x1.19% 15.99B
23.7x2.86x13.13x1.41% 14.65B
Average 23.42x 3.58x 13.65x 1.95% 27.72B
Weighted average by Cap. 27.07x 4.06x 15.93x 1.78%

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. AVNT Stock
  4. Valuation Avient Corporation