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 2,357 - -
Change - -20.91% -8.82% -40.39% -39.68% -0.84% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 5,152 5,031 4,887
Change - -18.09% -5.46% -27.48% -23.77% 2.3% -2.36% -2.87%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -58.3x 24.6x 10.2x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.42x 1.46x 1.48x
PEG - 0.5x -0.3x -0.5x 0x 14.36x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.34x 0.33x 0.31x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.74x 0.69x 0.65x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.97x 6.33x 5.13x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 30x 15.7x 10.6x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 23.9x 15.4x 10.1x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 4.19% 6.48% 9.89%
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% 3.88% 3.9% 3.95%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.355 0.8419 2.019
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -226% 95.7% 40.5%
Net sales 1 8,911 9,376 6,833 6,540 6,781 6,974 7,244 7,522
EBITDA 1 2,493 2,428 1,310 873.9 651.8 646.6 794.2 952
EBIT 1 1,911 1,829 776.7 355.8 130.2 171.5 319.8 463.1
Net income 1 1,297 1,327 460.2 108.6 -42.8 -45.82 100.1 240.4
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,795 2,674 2,529
Reference price 2 57.52 52.94 53.95 33.80 20.83 20.68 20.68 20.68
Nbr of stocks (in thousands) 159,377 136,961 122,550 116,596 114,122 113,982 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-58.26x0.74x7.97x3.88% 2.36B
27.95x4.31x13.9x2.04% 126B
19.11x5.18x35.38x1.94% 44.85B
52.19x1.35x8.49x6.06% 41.71B
11.66x1.15x6.52x2.62% 31.72B
9.41x2.76x6.85x4.73% 21.8B
6.06x0.79x5.14x4.9% 18.19B
31.05x2.5x14.13x0.41% 18.14B
98.07x16.99x63.9x0.06% 17.3B
20.03x - - 1.98% 17.29B
Average 21.73x 3.97x 18.03x 2.86% 33.98B
Weighted average by Cap. 28.61x 3.98x 17.14x 2.72%

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