Company Valuation: Ingevity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,817 2,632 1,711 1,481 2,128 2,425 - -
Change - -6.55% -35.01% -13.42% 43.69% 13.94% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,402 3,296 3,239
Change - 6.25% -23.49% -8.69% 15.8% 4.4% -3.12% -1.73%
P/E 24.3x 12.8x -315x -3.44x -12.8x 17.4x 11.8x 10.4x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.3x 0.7x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.18x 2.15x 2.1x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.06x 2.92x 2.81x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.77x 7.95x 7.55x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.2x 10.3x 9.74x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14.2x 13.2x 12.4x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.05% 7.58% 8.09%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 4.05 5.953 6.815
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,110 1,130 1,153
EBITDA 1 422.2 452.6 396.8 362.7 397.5 388 414.5 429
EBIT 1 312.3 343.8 76.9 254.4 291.1 302.5 319 332.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 156.9 198.6 213.5
Net Debt 1 974.6 1,396 1,371 1,333 1,130 977 871 814
Reference price 2 71.70 70.44 47.22 40.75 59.18 70.54 70.54 70.54
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
Announcement Date 23/02/22 27/02/23 21/02/24 18/02/25 25/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.42x3.06x8.77x - 2.43B
19.77x3.49x9.93x2.04% 70.13B
12.44x0.94x7.85x4.33% 50.75B
53.76x8.58x36.56x1.02% 16.17B
12.15x0.84x5.99x2.92% 13.34B
16.86x0.76x8.18x2.93% 10.48B
5.23x0.74x3.05x4.11% 10.19B
10.84x0.71x4.71x3.01% 9.79B
38.62x1.75x9.26x1.97% 9.48B
30.91x4.22x18x0.37% 7.77B
Average 21.80x 2.51x 11.23x 2.52% 20.05B
Weighted average by Cap. 20.12x 2.60x 10.86x 2.73%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ingevity Corporation

Historical PBR trend

Valuation ratios - PBR - Ingevity Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ingevity Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ingevity Corporation

  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation