Company Valuation: Ingevity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,817 2,632 1,711 1,481 2,128 2,136 - -
Change - -6.55% -35.01% -13.42% 43.69% 0.37% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,113 3,007 2,950
Change - 6.25% -23.49% -8.69% 15.8% -4.46% -3.4% -1.9%
P/E 24.3x 12.8x -315x -3.44x -12.8x 12x 10.6x 8.47x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.8x 0.3x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 1.93x 1.91x 1.84x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 2.81x 2.68x 2.54x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 7.97x 7.26x 6.71x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 10.3x 9.56x 8.85x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14.2x 12.3x 11.2x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.05% 8.15% 8.93%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 5.257 5.955 7.47
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,106 1,121 1,160
EBITDA 1 422.2 452.6 396.8 362.7 397.5 390.5 414 439.9
EBIT 1 312.3 343.8 76.9 254.4 291.1 301.5 314.5 333.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 175.5 198.2 217
Net Debt 1 974.6 1,396 1,371 1,333 1,130 977 871 814
Reference price 2 71.70 70.44 47.22 40.75 59.18 63.24 63.24 63.24
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 33,781 - -
Announcement Date 2/23/22 2/27/23 2/21/24 2/18/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.03x2.81x7.97x - 2.14B
18.64x3.18x8.95x2.23% 64.85B
12.54x0.96x7.97x4.15% 52.04B
57x8.94x39.16x0.97% 17.1B
12.02x0.83x5.8x2.88% 13.34B
15.32x0.71x7.73x3.15% 9.52B
9.46x0.68x4.51x3.19% 9.14B
34.64x1.65x8.86x2.03% 9.05B
4.36x0.65x2.59x5.59% 8.73B
30.85x4.11x18.25x0.37% 7.92B
Average 20.69x 2.45x 11.18x 2.73% 19B
Weighted average by Cap. 19.87x 2.54x 10.95x 2.84%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ingevity Corporation

Historical PBR trend

Valuation ratios - PBR - Ingevity Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ingevity Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ingevity Corporation

  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation