Valuation Owens Corning

Equities

Real-time Estimate Cboe BZX Other stock markets 20:12:09 14/07/2025 BST			5-day change	1st Jan Change
144.78 ^USD	-1.81%		+1.69%	-15.03%

07-08	Franklin Electric Names Chief Financial Officer	MT
06-19	Owens Corning, Q1 2025 Earnings Call, May 07, 2025

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,200	9,094	7,972	13,174	14,611	12,540	-	-
Change	-	10.91%	-12.34%	65.26%	10.91%	-14.17%	-	-
Enterprise Value (EV) ¹	10,609	11,253	10,069	14,174	19,491	16,879	16,514	15,998
Change	-	6.07%	-10.52%	40.77%	37.51%	-13.4%	-2.17%	-3.12%
P/E ratio	-21.5x	9.49x	6.72x	11.3x	23.1x	12.3x	9.96x	8.73x
PBR	2.05x	2.12x	2.53x	2.5x	2.86x	2.32x	2x	1.85x
PEG	-	-0x	0.2x	3.26x	-0.5x	0.2x	0.4x	0.6x
Capitalization / Revenue	1.16x	1.07x	0.82x	1.36x	1.33x	1.2x	1.18x	1.12x
EV / Revenue	1.5x	1.32x	1.03x	1.46x	1.78x	1.62x	1.55x	1.43x
EV / EBITDA	7.74x	5.91x	4.44x	6.13x	7.21x	6.92x	6.55x	6.03x
EV / EBIT	12.1x	7.95x	5.71x	7.85x	9.56x	9.45x	8.98x	8.1x
EV / FCF	12.8x	10.4x	7.66x	11.9x	15.7x	20.5x	13.8x	10.8x
FCF Yield	7.8%	9.66%	13.1%	8.42%	6.39%	4.88%	7.26%	9.28%
Dividend per Share ²	0.98	1.13	1.57	2.16	2.49	2.76	2.82	2.893
Rate of return	1.29%	1.25%	1.84%	1.46%	1.46%	1.87%	1.91%	1.96%
EPS ²	-3.53	9.54	12.7	13.14	7.37	12	14.8	16.89
Distribution rate	-27.8%	11.8%	12.4%	16.4%	33.8%	23%	19.1%	17.1%
Net sales ¹	7,055	8,498	9,761	9,677	10,975	10,432	10,639	11,212
EBITDA ¹	1,371	1,904	2,267	2,313	2,702	2,440	2,521	2,655
EBIT ¹	878	1,415	1,762	1,805	2,038	1,786	1,839	1,975
Net income ¹	-383	995	1,241	1,196	647	808.8	1,214	1,431
Net Debt ¹	2,409	2,159	2,097	1,000	4,880	4,339	3,973	3,458
Reference price ²	75.76	90.50	85.30	148.23	170.32	147.44	147.44	147.44
Nbr of stocks (in thousands)	108,233	100,487	93,456	88,875	85,784	85,053	-	-
Announcement Date	17/02/21	16/02/22	15/02/23	14/02/24	24/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OWENS CORNING	12.28x	1.62x	6.92x	1.87%	12.54B
PATRICK INDUSTRIES, INC.	23.72x	-	-	1.73%	3.33B
STO SE & CO. KGAA	19.09x	0.4x	5.12x	2.88%	912M
NICHIHA CORPORATION	16.54x	0.63x	6.32x	3.7%	708M
Average	17.91x	0.88x	6.12x	2.54%	4.37B
Weighted average by Cap.	14.99x	1.49x	6.77x	1.97%