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 2,492 - -
Change - -20.91% -8.82% -40.39% -39.68% 4.82% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 5,287 5,165 5,021
Change - -18.09% -5.46% -27.48% -23.77% 4.97% -2.3% -2.79%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -61.6x 26x 10.8x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.5x 1.54x 1.56x
PEG - 0.5x -0.3x -0.5x 0x 15.17x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.36x 0.34x 0.33x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.76x 0.71x 0.67x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 8.18x 6.5x 5.27x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 30.8x 16.2x 10.8x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 24.5x 15.9x 10.4x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 4.08% 6.31% 9.63%
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% 3.67% 3.69% 3.74%
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 21.86 21.86 21.86
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-61.58x0.76x8.18x3.67% 2.49B
28.09x4.33x13.96x2.03% 127B
20.74x6.05x41.77x1.9% 56.03B
51.99x1.39x8.79x6.04% 41.54B
11.89x1.16x6.62x2.57% 32.41B
9.97x2.95x7.31x4.43% 23.71B
6.24x0.8x5.26x4.76% 18.72B
30.66x2.47x13.98x0.41% 17.85B
98.34x17.03x64.07x0.06% 17.2B
19.47x - - 2.04% 16.83B
Average 21.58x 4.10x 18.88x 2.79% 35.39B
Weighted average by Cap. 28.38x 4.18x 18.80x 2.67%

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