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 1,680 - -
Change - -30.59% -17.03% -28.79% -44.29% -3.3% - -
Enterprise Value (EV) 1 8,114 6,362 5,528 4,614 3,320 3,277 3,200 3,121
Change - -21.59% -13.11% -16.53% -28.06% -1.3% -2.35% -2.46%
P/E 7.39x 12.1x 44.1x -16.4x -6.06x -33.6x 639x 21.3x
PBR 1.71x 1.39x 1.33x 1.05x 0.63x 0.61x 0.62x 0.61x
PEG - -0.2x -0.6x 0x -0.1x 0.4x -6x 0x
Capitalization / Revenue 0.9x 0.66x 0.72x 0.52x 0.31x 0.27x 0.27x 0.25x
EV / Revenue 0.96x 0.79x 0.9x 0.76x 0.58x 0.53x 0.51x 0.47x
EV / EBITDA 6.04x 5.51x 11.7x 11.1x 12.1x 8.39x 7.07x 5.99x
EV / EBIT 7.75x 7.28x 28.5x 36.9x -277x 33.1x 20.1x 14.1x
EV / FCF 13.3x 10.3x 263x 45.7x 26.6x 90.9x 18.2x 21.7x
FCF Yield 7.53% 9.75% 0.38% 2.19% 3.77% 1.1% 5.49% 4.61%
Dividend per Share 2 0.75 0.85 0.95 1 0.8375 0.35 0.3527 0.35
Rate of return 2.15% 3.09% 3.78% 5.55% 8.38% 3.65% 3.68% 3.65%
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% 2,351% 77.8%
Net sales 1 8,453 8,023 6,111 6,036 5,683 6,173 6,320 6,618
EBITDA 1 1,343 1,155 472 414 275 390.6 452.8 520.8
EBIT 1 1,047 874 194 125 -12 99.06 159 222.1
Net income 1 1,045 460 101 -189 -284 -67 14 78
Net Debt 1 509 1,083 1,148 1,495 1,582 1,596 1,520 1,441
Reference price 2 34.880 27.480 25.130 18.030 10.000 9.580 9.580 9.580
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.($)
-33.23x0.53x8.34x3.7% 1.66B
19.83x3.53x9.99x2% 69.76B
12.4x0.94x7.83x4.34% 52.47B
58.06x9.32x39.69x0.94% 17.35B
13.09x0.87x6.12x2.8% 13.6B
16.09x0.73x7.86x3.07% 10.35B
13.3x0.75x5.15x2.7% 10.05B
38.15x1.73x9.13x2.01% 9.63B
32.3x4.41x18.87x0.36% 8.05B
5.43x0.69x3.26x-.--% 7.49B
Average 17.54x 2.35x 11.62x 2.19% 20.04B
Weighted average by Cap. 20.62x 2.71x 11.43x 2.54%

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