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 2,619 - -
Change - -6.55% -35.01% -13.42% 43.69% 23.06% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,596 3,490 3,433
Change - 6.25% -23.49% -8.69% 15.8% 10.36% -2.95% -1.63%
P/E 24.3x 12.8x -315x -3.44x -12.8x 18.8x 12.8x 11.2x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.3x 0.8x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.36x 2.32x 2.27x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.24x 3.09x 2.98x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 9.27x 8.42x 8x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.9x 10.9x 10.3x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 15x 14x 13.1x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 6.67% 7.16% 7.63%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 4.05 5.953 6.815
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,110 1,130 1,153
EBITDA 1 422.2 452.6 396.8 362.7 397.5 388 414.7 429
EBIT 1 312.3 343.8 76.9 254.4 291.1 302.5 319 332.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 156.9 198.6 213.5
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 76.19 76.19 76.19
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.81x3.24x9.27x - 2.62B
21.06x3.79x10.71x1.88% 74.86B
13.11x0.92x7.7x4.46% 50.95B
60.05x9.71x41.18x0.91% 18.16B
14.17x0.92x6.64x2.6% 14.66B
14.38x0.77x5.25x2.57% 10.64B
17.72x0.75x8.22x2.78% 10.19B
35.11x1.72x9.16x2.04% 9.51B
32.06x4.38x18.74x0.36% 8.01B
5.3x0.68x3.16x-.--% 7.3B
Average 23.18x 2.69x 12.00x 1.96% 20.69B
Weighted average by Cap. 22.02x 2.91x 11.90x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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