Company Valuation: Trinseo PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,037 794.3 294.6 180.5 17.89 3.656 -
Change - -61.02% -62.91% -38.71% -90.09% -79.56% -
Enterprise Value (EV) 3,770 2,900 2,313 2,171 17.89 3.656 3.656
Change - -23.07% -20.24% -6.12% -99.18% -79.56% 0%
P/E ratio - - - - - - -
PBR 1.96x 1.94x -1.1x -0.29x - - -
PEG - - - - - - -
Capitalization / Revenue 422,039x 159,954x 80,150x 51,391x - - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 0.02x 0.01x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.8 1.28 0.17 - 0.02 - -
Rate of return 1.52% 5.64% 2.03% - 4.02% - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 4,828 4,966 3,675 3,513 - - -
EBITDA 1 729.4 311.7 154.3 203.7 162.5 203.7 255.3
EBIT 561.9 74.8 -66.9 -6.5 - - -
Net income - - - - - - -
Net Debt 1,733 2,106 2,018 1,991 - - -
Reference price 2 52.4600 22.7100 8.3700 5.1000 0.4970 0.1000 0.1000
Nbr of stocks (in thousands) 38,837 34,974 35,195 35,402 35,994 36,560 -
Announcement Date 08/02/22 08/02/23 12/02/24 12/02/25 13/03/26 - -
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 3.66M
14.53x0.89x5.97x3.79% 26.57B
136.17x1.1x7.77x0.52% 21.76B
20.01x2.75x12.71x6.15% 20.39B
-2026.48x1.15x14.47x-.--% 14.59B
34.19x4.8x16.92x0.52% 11.67B
48.8x2x45.32x1.26% 9.86B
19.65x1.03x12.05x4.02% 8.76B
33.41x2.43x17.37x1.48% 7.32B
Average -214.96x 2.02x 16.57x 1.97% 13.44B
Weighted average by Cap. -202.71x 1.85x 13.85x 2.5%

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