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 2,345 - -
Change - -6.55% -35.01% -13.42% 43.69% 10.16% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,322 3,216 3,159
Change - 6.25% -23.49% -8.69% 15.8% 1.93% -3.19% -1.77%
P/E 24.3x 12.8x -315x -3.44x -12.8x 16.8x 11.5x 10x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.2x 0.7x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.11x 2.08x 2.03x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 2.99x 2.85x 2.74x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.56x 7.76x 7.36x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11x 10.1x 9.5x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 13.8x 12.9x 12.1x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.23% 7.77% 8.29%
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 68.20 68.20 68.20
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
Announcement Date 2/23/22 A 2/27/23 A 2/21/24 A 2/18/25 A 2/25/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.84x2.99x8.56x - 2.34B
19.33x3.42x9.7x2.05% 69.24B
12.19x0.93x7.73x4.42% 50.96B
56.02x8.98x38.24x0.97% 16.68B
12.9x0.86x6.01x2.82% 13.72B
11.88x0.74x4.79x2.83% 10.29B
15.62x0.71x7.68x3.16% 9.92B
36.11x1.65x8.74x2.1% 9.04B
4.53x0.65x2.7x4.85% 8.68B
31.82x4.35x18.63x0.36% 7.91B
Average 21.72x 2.53x 11.28x 2.62% 19.88B
Weighted average by Cap. 20.15x 2.63x 10.97x 2.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!