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 2,283 - -
Change - -20.91% -8.82% -40.39% -39.68% -3.98% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 5,077 4,953 4,803
Change - -18.09% -5.46% -27.48% -23.77% 0.8% -2.45% -3.02%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -98.1x 23.8x 9.92x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.37x 1.4x 1.42x
PEG - 0.5x -0.3x -0.5x 0x 2.2x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.33x 0.31x 0.3x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.73x 0.68x 0.64x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.81x 6.22x 5.02x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 28.6x 15.3x 10.2x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 22.7x 15.2x 9.93x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 4.41% 6.58% 10.1%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 0.8024 0.8057 0.8173
Rate of return 1.39% 1.51% 1.48% 2.37% 3.84% 4% 4.02% 4.08%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.2044 0.8419 2.019
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -393% 95.7% 40.5%
Net sales 1 8,911 9,376 6,833 6,540 6,781 6,996 7,266 7,553
EBITDA 1 2,493 2,428 1,310 873.9 651.8 650.4 796.8 956.6
EBIT 1 1,911 1,829 776.7 355.8 130.2 177.7 323.7 469.2
Net income 1 1,297 1,327 460.2 108.6 -42.8 -29.95 100.1 244.7
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,795 2,670 2,520
Reference price 2 57.52 52.94 53.95 33.80 20.83 20.04 20.04 20.04
Nbr of stocks (in thousands) 159,377 136,961 122,550 116,596 114,122 113,898 - -
Announcement Date 1/27/22 A 1/26/23 A 1/25/24 A 1/30/25 A 1/29/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-98.06x0.73x7.81x4% 2.28B
28.97x4.44x14.33x1.95% 131B
20.74x5.37x30.61x3.07% 48.98B
55.04x1.32x8.2x6.15% 41.35B
11.89x1.16x6.58x2.53% 31.62B
9.51x2.79x6.91x4.68% 21.99B
25.3x - - 1.57% 21.79B
34.41x2.72x15.38x0.37% 20.18B
10.98x0.93x8.24x3.61% 18.34B
19.09x2.79x11.24x0.62% 18.04B
Average 11.79x 2.47x 12.14x 2.85% 35.54B
Weighted average by Cap. 25.98x 3.36x 14.26x 2.73%

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. Valuation Olin Corporation