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 6,180 - -
Change - -4.4% 49.53% -23.61% 25.62% 139.76% - -
Enterprise Value (EV) 2,314 1,796 3,099 2,052 2,577 6,180 6,180 6,180
Change - -22.38% 72.51% -33.79% 25.62% 139.76% 0% 0%
P/E 26.3x 21.1x 28.4x 353x 34.7x 46.4x 40.9x -
PBR 2.61x - - 2.36x 2.73x 6.01x 5.17x -
PEG - 1.2x 2.7x -3.8x 0x 0.6x 3x -
Capitalization / Revenue 1.24x 1.02x 1.61x 1.22x 1.44x 2.68x 2.56x 2.54x
EV / Revenue 0x 0x 0x 0x 0x 2.68x 2.56x 2.54x
EV / EBITDA 0x 0x 0x 0x 0x 23x 21.6x -
EV / EBIT 0x 0x 0x 0x 0x 33x 29.2x -
EV / FCF -0x 0x 0x 0x 0x 57.7x 45.9x 28.3x
FCF Yield -0.67% 0.92% 0.73% 0.34% 0.92% 1.73% 2.18% 3.53%
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% 0.19% 0.2% -
EPS 2 3.5 4.14 4.58 0.28 3.58 6.4 7.263 -
Distribution rate 13.6% 12% 11.2% 191% 15.5% 8.98% 8.19% -
Net sales 1 1,511 1,757 1,665 1,685 1,787 2,304 2,414 2,436
EBITDA 1 138.4 196 217.7 221.2 217 268.5 286.8 -
EBIT 1 94.3 137.4 153.3 150.1 145.5 187 211.7 -
Net income 1 72.47 85.99 95.7 5.888 74.82 134.8 153.2 -
Net Debt 435.3 - 412.9 - - - - -
Reference price 2 91.94 87.51 130.13 98.88 124.32 297.08 297.08 297.08
Nbr of stocks (in thousands) 20,439 20,528 20,642 20,751 20,733 20,801 - -
Announcement Date 2/17/22 A 2/16/23 A 2/15/24 A 2/19/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46.42x - - 0.19% 6.18B
20.51x4.03x7.21x3.55% 224B
12.4x2.95x6.43x4.79% 173B
15.67x4.45x7.39x3.22% 101B
12.76x0.41x6.18x3.25% 90.47B
23.66x6.32x14.77x-.--% 61.6B
44.89x3.2x7.83x1.78% 58.02B
15.23x3.15x6.23x0.59% 32.39B
12.35x4x6.01x4.62% 27.26B
13.53x4.87x8.65x3.76% 26.45B
Average 21.74x 3.71x 7.85x 2.58% 80.02B
Weighted average by Cap. 18.76x 3.54x 7.54x 3.24%

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