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 3,692 - -
Change - -40.02% 23.43% -1.49% -23.38% 29.06% - -
Enterprise Value (EV) 1 6,377 4,608 5,324 5,256 4,273 4,985 4,906 4,703
Change - -27.74% 15.53% -1.28% -18.7% 16.66% -1.59% -4.14%
P/E 22.3x 4.42x 50.1x 22.2x 35.1x 16.6x 13.3x 13.4x
PBR 2.89x 1.33x 1.65x 1.61x 1.21x 1.48x 1.4x 1.33x
PEG - 0x -0.6x 0x -0.7x 0x 0.5x -20.3x
Capitalization / Revenue 1.06x 0.9x 1.21x 1.15x 0.88x 1.08x 1.05x 1x
EV / Revenue 1.32x 1.36x 1.69x 1.62x 1.31x 1.46x 1.39x 1.28x
EV / EBITDA 11x 7.79x 10.6x 9.98x 7.85x 8.42x 7.81x 7.06x
EV / EBIT 14.9x 13.1x 17x 15x 11.8x 12.3x 11.1x 9.73x
EV / FCF 47.9x 15.7x 64.8x 39x 21.9x 23.4x 19.9x 17.8x
FCF Yield 2.09% 6.36% 1.54% 2.57% 4.56% 4.28% 5.02% 5.63%
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% 2.76% 2.88% 3.06%
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 40.25 40.25 40.25
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.($)
36.61x5x20.3x1.06% 77.89B
30.94x4.62x19.94x2.15% 38.03B
25.09x2.98x15.47x2.07% 35.61B
14.45x1.51x8.43x2.89% 32.23B
35.48x6.46x17.14x1.74% 29.58B
14.04x1.36x8.36x2.25% 25.17B
37.99x9.35x28.01x2.28% 23.11B
8.99x2.56x5.11x2.9% 18.87B
24.43x2.64x10.74x1.85% 17.57B
Average 25.33x 4.05x 14.83x 2.13% 33.12B
Weighted average by Cap. 27.74x 4.21x 16.14x 1.94%

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. Stock
  5. Valuation Avient Corporation