Valuation ChampionX Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 11/09/2024 BST			Pre-market 13:39:10
28.19 ^USD	-0.04%		28.39	+0.71%

08-16	ChampionX Maintains Quarterly Dividend at $0.095 a Share; Payable Oct. 25 to Shareholders of Record as of Oct. 4	MT
08-16	ChampionX Corporation Declares a Regular Quarterly Dividend, Payable on October 25, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,617	3,057	4,084	5,779	5,690	5,369	-	-
Change	-	16.85%	33.57%	41.52%	-1.55%	-5.64%	-	-
Enterprise Value (EV) ¹	3,146	3,789	4,557	6,157	6,002	5,555	5,366	5,059
Change	-	20.43%	20.27%	35.13%	-2.52%	-7.45%	-3.4%	-5.72%
P/E ratio	50.4x	-3.05x	37.4x	38.7x	18.6x	14.2x	12.5x	10.8x
PBR	-	1.4x	-	-	-	-	-	-
PEG	-	0x	-0x	1x	0x	0.5x	0.9x	0.7x
Capitalization / Revenue	2.31x	1.61x	1.33x	1.52x	1.51x	1.43x	1.31x	1.26x
EV / Revenue	2.78x	1.99x	1.48x	1.62x	1.6x	1.48x	1.3x	1.18x
EV / EBITDA	12.5x	13.4x	9.99x	10.1x	7.78x	7.2x	6.1x	5.53x
EV / EBIT	24x	55x	20.8x	16.8x	11.2x	10.6x	8.47x	7.26x
EV / FCF	27.1x	14.3x	18.7x	19.8x	15.1x	13.1x	10.2x	9x
FCF Yield	3.69%	6.99%	5.35%	5.04%	6.63%	7.65%	9.85%	11.1%
Dividend per Share ²	-	-	-	0.3	-	0.3733	0.4113	0.4967
Rate of return	-	-	-	1.03%	-	1.32%	1.46%	1.76%
EPS ²	0.67	-5.01	0.54	0.75	1.57	1.99	2.262	2.608
Distribution rate	-	-	-	40%	-	18.8%	18.2%	19%
Net sales ¹	1,131	1,900	3,075	3,806	3,758	3,743	4,113	4,278
EBITDA ¹	251.2	283.2	456.3	608	771.2	771.8	880.1	915.1
EBIT ¹	131.2	68.82	219	366.2	535.3	525.4	633.8	697
Net income ¹	52.16	-743.9	113.3	155	314.2	381	418.5	461
Net Debt ¹	529.4	731.2	472.8	377.8	311.9	186	-3.1	-310.3
Reference price ²	33.78	15.30	20.21	28.99	29.21	28.19	28.19	28.19
Nbr of stocks (in thousands)	77,460	199,833	202,070	199,360	194,800	190,459	-	-
Announcement Date	25/02/20	23/02/21	09/02/22	01/02/23	05/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHAMPIONX CORPORATION	14.17x	1.48x	7.2x	+1.32%	5.37B
SCHLUMBERGER LIMITED	11.5x	1.71x	6.83x	+2.76%	56.18B
BAKER HUGHES COMPANY	14.35x	1.27x	7.86x	+2.55%	32.71B
HALLIBURTON COMPANY	9.07x	1.25x	5.67x	+2.44%	24.69B
TECHNIPFMC PLC	16.66x	1.13x	7.61x	+0.84%	10.17B
WEATHERFORD INTERNATIONAL PLC	13.09x	1.24x	4.95x	+0.37%	6.56B
NOV INC.	9.61x	0.76x	6.01x	+1.74%	6.25B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	10.75x	-	-	+3.27%	5.53B
SAIPEM S.P.A.	11.95x	0.28x	2.91x	+2.75%	3.94B
TIDEWATER INC.	14.6x	2.84x	6.53x	-.--%	3.68B
Average	12.57x	1.33x	6.17x	+1.80%	15.51B
Weighted average by Cap.	12.19x	1.42x	6.70x	+2.30%