Valuation Stepan Company

Stocks

Market Closed - NYSE 23:00:02 11/09/2026 +03			5-day change	1st Jan Change
61.57 ^USD	-0.15%		-2.92%	+30.00%

08-05	Tranche Update on Stepan Company's Equity Buyback Plan announced on October 20, 2021.	CI
07-29	Stepan Keeps Quarterly Dividend at $0.395 a Share, Payable Sept. 15 to Holders of Record Sept. 1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,786	2,366	2,115	1,455	1,071	1,400	-	-
Change	-	-15.06%	-10.63%	-31.18%	-26.4%	30.66%	-	-
Enterprise Value (EV)	2,990	2,366	2,115	1,455	1,071	1,400	1,400	1,400
Change	-	-20.87%	-10.63%	-31.18%	-26.4%	30.66%	0%	0%
P/E	21x	16.7x	54x	29.4x	23.1x	-385x	20.1x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	2.15x	-0.7x	1.1x	-3.39x	4x	-0x	-
Capitalization / Revenue	1.19x	0.85x	0.91x	0.67x	0.46x	0.55x	0.52x	0.51x
EV / Revenue	0x	0x	0x	0x	0x	0.55x	0.52x	0.51x
EV / EBITDA	0x	0x	0x	0x	0x	6.02x	5.23x	-
EV / EBIT	0x	0x	0x	0x	0x	21.2x	10.5x	11.2x
EV / FCF	-0x	-0x	-0x	0x	0x	25.8x	10.5x	10.9x
FCF Yield	-3.91%	-4.65%	-4.04%	2.7%	2.37%	3.87%	9.5%	9.2%
Dividend per Share ²	1.25	1.37	1.47	1.51	1.55	1.6	1.68	-
Rate of return	1.01%	1.29%	1.55%	2.33%	3.27%	2.6%	2.73%	-
EPS ²	5.92	6.38	1.75	2.2	2.05	-0.16	3.06	-
Distribution rate	21.1%	21.5%	84%	68.6%	75.6%	-1,000%	54.9%	-
Net sales ¹	2,346	2,773	2,326	2,180	2,332	2,532	2,682	2,770
EBITDA ¹	269.2	302	180	187	198.9	232.6	267.8	-
EBIT ¹	178.3	207.3	58.61	70.48	78.55	66	133.1	124.7
Net income ¹	137.8	147.2	40.2	50.37	46.9	-3.7	70.4	-
Net Debt	204.4	-	-	-	-	-	-	-
Reference price ²	124.29	106.46	94.55	64.70	47.36	61.57	61.57	61.57
Nbr of stocks (in thousands)	22,416	22,228	22,367	22,495	22,619	22,733	-	-
Announcement Date	2/17/22 A	2/16/23 A	2/20/24 A	2/19/25 A	2/23/26 A	-	-	-