Company Valuation: Huntsman Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,605 5,279 4,380 3,119 1,738 1,778 - -
Change - -30.59% -17.03% -28.79% -44.29% 2.35% - -
Enterprise Value (EV) 1 8,114 6,362 5,528 4,614 3,320 3,333 3,313 3,236
Change - -21.59% -13.11% -16.53% -28.06% 0.4% -0.58% -2.32%
P/E 7.39x 12.1x 44.1x -16.4x -6.06x -35.6x 676x 22.5x
PBR 1.71x 1.39x 1.33x 1.05x 0.63x 0.63x 0.65x 0.64x
PEG - -0.2x -0.6x 0x -0.1x 0.4x -6x 0x
Capitalization / Revenue 0.9x 0.66x 0.72x 0.52x 0.31x 0.29x 0.28x 0.27x
EV / Revenue 0.96x 0.79x 0.9x 0.76x 0.58x 0.54x 0.53x 0.49x
EV / EBITDA 6.04x 5.51x 11.7x 11.1x 12.1x 8.51x 7.29x 6.2x
EV / EBIT 7.75x 7.28x 28.5x 36.9x -277x 33.1x 20.6x 14.5x
EV / FCF 13.3x 10.3x 263x 45.7x 26.6x 92.5x 18.9x 22.5x
FCF Yield 7.53% 9.75% 0.38% 2.19% 3.77% 1.08% 5.3% 4.45%
Dividend per Share 2 0.75 0.85 0.95 1 0.8375 0.35 0.3085 0.35
Rate of return 2.15% 3.09% 3.78% 5.55% 8.38% 3.45% 3.04% 3.45%
EPS 2 4.72 2.27 0.57 -1.1 -1.65 -0.285 0.015 0.45
Distribution rate 15.9% 37.4% 167% -90.9% -50.8% -123% 2,057% 77.8%
Net sales 1 8,453 8,023 6,111 6,036 5,683 6,173 6,299 6,588
EBITDA 1 1,343 1,155 472 414 275 391.8 454.5 522
EBIT 1 1,047 874 194 125 -12 100.6 161.2 223.7
Net income 1 1,045 460 101 -189 -284 -67 14 78
Net Debt 1 509 1,083 1,148 1,495 1,582 1,554 1,535 1,458
Reference price 2 34.88 27.48 25.13 18.03 10.00 10.14 10.14 10.14
Nbr of stocks (in thousands) 218,031 192,099 174,287 172,992 173,751 175,379 - -
Announcement Date 2/15/22 2/21/23 2/21/24 2/17/25 2/17/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-35.58x0.54x8.51x3.45% 1.78B
20.21x3.62x10.25x1.96% 72.4B
15.86x0.93x7.83x4.44% 50.92B
59.74x9.6x40.85x0.89% 18.01B
13.61x0.89x6.43x2.71% 14.16B
18.16x0.76x8.63x2.85% 10.75B
13.66x0.75x5.11x2.7% 10.16B
34.53x1.71x9.09x2.06% 9.35B
32.68x4.46x19.09x0.36% 8.17B
5.22x0.68x3.21x-.--% 7.21B
Average 17.81x 2.39x 11.90x 2.14% 20.29B
Weighted average by Cap. 21.87x 2.81x 11.79x 2.51%

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. HUN Stock
  4. Valuation Huntsman Corporation