Valuation Huntsman Corporation

Equities

Market Closed - Nyse Other stock markets 16:00:02 2024-09-13 EDT			5-day change	1st Jan Change
22.06 ^USD	+3.18%		+2.60%	-12.22%

08-21	Deutsche Bank Lowers Price Target on Huntsman to $23 From $27, Keeps Hold Rating	MT
08-08	RBC Cuts Price Target on Huntsman to $21 From $30, Cites Weaker Second-Half Outlook, Keeps Sector Perform Rating	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,447	5,551	7,605	5,279	4,380	3,816	-	-
Change	-	1.9%	37.01%	-30.59%	-17.03%	-12.86%	-	-
Enterprise Value (EV) ¹	7,311	6,079	8,114	6,362	5,528	5,318	5,297	5,354
Change	-	-16.86%	33.48%	-21.59%	-13.11%	-3.79%	-0.41%	1.08%
P/E ratio	9.9x	5.39x	7.39x	12.1x	44.1x	110x	16.6x	-
PBR	2.02x	1.57x	1.71x	1.39x	1.33x	1.22x	1.24x	1.2x
PEG	-	0.1x	5.74x	-0.2x	-0.6x	-1.7x	0x	-
Capitalization / Revenue	0.8x	0.92x	0.9x	0.66x	0.72x	0.62x	0.58x	0.55x
EV / Revenue	1.08x	1.01x	0.96x	0.79x	0.9x	0.87x	0.81x	0.78x
EV / EBITDA	8.64x	9.4x	6.04x	5.51x	11.7x	11.7x	8.1x	6.91x
EV / EBIT	12.7x	16.7x	7.75x	7.28x	28.5x	35.4x	14.3x	11x
EV / FCF	11.7x	1,520x	13.3x	10.3x	263x	51.2x	22.5x	22.7x
FCF Yield	8.52%	0.07%	7.53%	9.75%	0.38%	1.95%	4.44%	4.4%
Dividend per Share ²	0.65	0.65	0.75	0.85	0.95	0.993	1.029	1.082
Rate of return	2.69%	2.59%	2.15%	3.09%	3.78%	4.5%	4.67%	4.9%
EPS ²	2.44	4.66	4.72	2.27	0.57	0.2	1.33	-
Distribution rate	26.6%	13.9%	15.9%	37.4%	167%	497%	77.4%	-
Net sales ¹	6,797	6,018	8,453	8,023	6,111	6,114	6,573	6,887
EBITDA ¹	846	647	1,343	1,155	472	454.2	653.9	774.4
EBIT ¹	576	364	1,047	874	194	150.1	371.1	485.5
Net income ¹	562	1,034	1,045	460	101	22	215	-
Net Debt ¹	1,864	528	509	1,083	1,148	1,502	1,480	1,537
Reference price ²	24.16	25.14	34.88	27.48	25.13	22.06	22.06	22.06
Nbr of stocks (in thousands)	225,463	220,791	218,031	192,099	174,287	173,004	-	-
Announcement Date	20-02-13	21-02-12	22-02-15	23-02-21	24-02-21	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HUNTSMAN CORPORATION	108.15x	0.86x	11.55x	+4.59%	3.74B
SHIN-ETSU CHEMICAL CO., LTD.	19.65x	3.77x	9.24x	+1.98%	80.7B
BASF SE	16.51x	0.85x	6.93x	+7.95%	42.06B
DUPONT DE NEMOURS, INC.	35.66x	3.13x	12.58x	+1.89%	33.58B
PIDILITE INDUSTRIES LIMITED	76.78x	12.1x	52.52x	+0.54%	19.81B
EASTMAN CHEMICAL COMPANY	13.69x	1.71x	8.83x	+3.28%	11.64B
BRENNTAG SE	14.46x	0.72x	7.91x	+3.34%	10.25B
ASAHI KASEI CORPORATION	12.58x	0.72x	6.19x	+3.46%	10.13B
MITSUBISHI CHEMICAL GROUP CORPORATION	15.85x	0.71x	6.05x	+3.54%	9.03B
SRF LIMITED	45.85x	5.21x	25.32x	+0.31%	8.78B
Average	35.92x	2.98x	14.71x	+3.09%	22.97B
Weighted average by Cap.	27.79x	3.37x	13.35x	+3.17%