Valuation Cabot Corporation

Stocks

Market Closed - NYSE 16:00:02 2026-09-23 EDT			5-day change	1st Jan Change
78.80 ^USD	-0.84%		+0.43%	+18.89%

09-17	Cabot Corporation and U.S. Department of Energy Expand North American Battery Materials Platform with $50 Million Grant	CI
09-17	Cabot to Expand Battery Materials Platform Through Modified $50 Million DOE Grant	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,843	3,597	3,875	6,128	4,046	4,069	-	-
Change	-	26.52%	7.72%	58.14%	-33.97%	0.55%	-	-
Enterprise Value (EV) ¹	3,837	4,834	4,913	7,045	4,918	5,048	4,975	4,956
Change	-	25.98%	1.63%	43.4%	-30.19%	2.64%	-1.44%	-0.39%
P/E	11.5x	-	-	-	-	18.2x	10.8x	-
PBR	3x	4.02x	3.1x	3.82x	2.66x	2.51x	2.28x	2.16x
PEG	-	-	-	-	-	-	0.2x	-
Capitalization / Revenue	0.83x	0.83x	0.99x	1.53x	1.09x	1.1x	1.07x	1.04x
EV / Revenue	1.13x	1.12x	1.25x	1.76x	1.32x	1.37x	1.31x	1.26x
EV / EBITDA	5.88x	6.64x	7.07x	9.07x	6.12x	6.87x	6.38x	6.07x
EV / EBIT	7.8x	8.29x	8.88x	11.3x	7.57x	9.34x	8.37x	7.9x
EV / FCF	61.9x	-43.5x	14x	15.6x	12.6x	24.9x	19.7x	19x
FCF Yield	1.62%	-2.3%	7.14%	6.4%	7.95%	4.01%	5.06%	5.27%
Dividend per Share ²	1.4	1.48	1.54	1.66	1.76	1.861	1.995	2.15
Rate of return	2.79%	2.32%	2.22%	1.49%	2.31%	2.36%	2.53%	2.73%
EPS ²	4.34	-	-	-	-	4.33	7.31	-
Distribution rate	32.3%	-	-	-	-	43%	27.3%	-
Net sales ¹	3,409	4,321	3,931	3,994	3,713	3,683	3,796	3,923
EBITDA ¹	652	728	695	777	804	734.7	779.4	816.7
EBIT ¹	492	583	553	626	650	540.4	594.7	627.5
Net income ¹	250	209	445	-	-	226	378	-
Net Debt ¹	994	1,237	1,038	917	872	979.4	906.8	887.2
Reference price ²	50.12	63.89	69.27	111.77	76.05	78.80	78.80	78.80
Nbr of stocks (in thousands)	56,724	56,299	55,937	54,824	53,204	51,631	-	-
Announcement Date	11/8/21	11/7/22	11/6/23	11/4/24	11/3/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CABOT CORPORATION	-	1.38x	6.92x	2.34%	4.1B
ECOLAB INC.	36.4x	4.98x	20.19x	1.06%	77.43B
GIVAUDAN SA	31.06x	4.66x	20.05x	2.14%	38.93B
SIKA AG	25.57x	3.03x	15.72x	2.03%	36.9B
FUJIFILM HOLDINGS CORPORATION	14.07x	1.36x	8.37x	2.25%	25.25B
EMS-CHEMIE HOLDING AG	38.59x	9.5x	28.47x	2.25%	23.86B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.55x	2.68x	5.26x	2.85%	20.05B
DUPONT DE NEMOURS, INC.	24.74x	2.68x	10.87x	1.83%	17.8B
SYMRISE AG	24.07x	2.88x	13.24x	1.4%	14.62B
NITTO DENKO CORPORATION	15.47x	1.71x	6.72x	1.94%	14.27B
Average	24.39x	3.48x	13.58x	2.01%	27.32B
Weighted average by Cap.	27.69x	4.07x	16.22x	1.82%