Company Valuation: Olin Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,167 7,251 6,612 3,941 2,377 1,980 - -
Change - -20.91% -8.82% -40.39% -39.68% -16.71% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,744 4,606 4,406
Change - -18.09% -5.46% -27.48% -23.77% -5.82% -2.9% -4.35%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -27.6x 20.9x 9.12x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.16x 1.17x 1.16x
PEG - 0.5x -0.3x -0.5x 0x -0.4x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.28x 0.27x 0.26x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.68x 0.63x 0.58x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.78x 6.03x 4.86x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 41.7x 17.1x 11.1x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 26.6x 15.6x 9.76x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.76% 6.41% 10.2%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 0.8025 0.8061 0.8172
Rate of return 1.39% 1.51% 1.48% 2.37% 3.84% 4.62% 4.64% 4.7%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.629 0.833 1.905
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -128% 96.8% 42.9%
Net sales 1 8,911 9,376 6,833 6,540 6,781 6,956 7,302 7,596
EBITDA 1 2,493 2,428 1,310 873.9 651.8 609.7 763.5 906.5
EBIT 1 1,911 1,829 776.7 355.8 130.2 113.7 269.7 398
Net income 1 1,297 1,327 460.2 108.6 -42.8 -84.23 94.61 214.7
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,764 2,626 2,426
Reference price 2 57.52 52.94 53.95 33.80 20.83 17.37 17.37 17.37
Nbr of stocks (in thousands) 159,377 136,961 122,550 116,596 114,122 113,982 - -
Announcement Date 27/01/22 26/01/23 25/01/24 30/01/25 29/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.5x4.26x13.69x2.1% 126B
16.58x5.97x31.16x2.87% 56.53B
58.16x1.35x9.5x5.97% 39.5B
12.64x1.28x6.88x2.68% 36.21B
10.09x3.26x7.66x4.3% 26.43B
75.6x13.71x49.9x0.07% 20.55B
8.68x0.87x5.34x4.35% 20.52B
19.54x0.86x6.57x1.19% 20.5B
11.33x1.02x8.2x3.7% 19.94B
Average 26.68x 3.62x 15.43x 3.02% 40.69B
Weighted average by Cap. 26.71x 3.82x 15.69x 2.9%

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. OLN Stock
  4. OLN Stock
  5. Valuation Olin Corporation