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 5,099 - -
Change - -4.4% 49.53% -23.61% 25.62% 97.82% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 5,099 5,099 5,099
Change - -22.38% 72.51% -33.79% 25.62% 97.82% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 41.9x 35x -
PBR 2.61x - - 2.36x 2.73x 4.96x 4.27x -
PEG - 1.2x 2.7x -3.8x 0x 0.7x 1.8x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.3x 2.14x 2.09x
EV / Revenue 0x 0x 0x 0x 0x 2.3x 2.14x 2.09x
EV / EBITDA 0x 0x 0x 0x 0x 20.4x 18.3x -
EV / EBIT 0x 0x 0x 0x 0x 29.4x 25x -
EV / FCF -0x 0x 0x 0x 0x 47.6x 37.9x 23.4x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 2.1% 2.64% 4.28%
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% 0.23% 0.24% -
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 2,217 2,384 2,436
EBITDA 1 138.4 196 217.7 221.2 217 250 279.2 -
EBIT 1 94.3 137.4 153.3 150.1 145.5 173.2 203.6 -
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 98.88 124.32 245.12 245.12 245.12
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.($)
41.92x - - 0.23% 5.1B
18x3.7x6.59x3.84% 204B
10.85x2.67x5.72x5.4% 155B
13.45x3.94x6.55x3.48% 89.15B
12.03x0.41x5.79x3.26% 81.44B
22.29x6x13.92x-.--% 58.04B
25.61x2.72x6.98x1.37% 49.01B
14.37x2.73x5.66x0.7% 26.99B
10.32x3.52x5.23x5.44% 24.21B
12.35x4.35x7.64x4.43% 22.74B
Average 18.12x 3.34x 7.12x 2.82% 71.61B
Weighted average by Cap. 15.67x 3.23x 6.88x 3.52%

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