Stock NWL NEWELL BRANDS INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Newell Brands Inc.

Equities

NWL

US6512291062

Appliances, Tools & Housewares

Real-time Estimate Cboe BZX
Other stock markets
 14:07:42 2024-04-29 EDT 		5-day change 1st Jan Change
8.035 USD +3.15% Intraday chart for Newell Brands Inc. +15.71% -7.49%
06:33pm Citigroup Adjusts Price Target on Newell Brands to $8 From $7.50, Maintains Neutral Rating MT
06:30pm Canaccord Genuity Adjusts Price Target on Newell Brands to $10 From $9, Maintains Buy Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,138 9,008 9,291 5,410 3,595 3,234 - -
Enterprise Value (EV) 1 13,513 13,634 13,737 10,500 8,167 7,682 7,507 7,144
P/E ratio 76.9 x -11.7 x 16.3 x 27.8 x -9.23 x 17.5 x 11.8 x 8.92 x
Yield 4.79% 4.33% 4.21% 7.03% 5.07% 3.7% 3.08% 3.66%
Capitalization / Revenue 0.84 x 0.96 x 0.88 x 0.57 x 0.44 x 0.42 x 0.42 x 0.41 x
EV / Revenue 1.39 x 1.45 x 1.3 x 1.11 x 1 x 1.01 x 0.97 x 0.91 x
EV / EBITDA 9.91 x 10.5 x 9.21 x 8.39 x 9.03 x 8.42 x 7.49 x 6.42 x
EV / FCF 17.3 x 11.6 x 23.1 x -18 x 12.6 x 37.4 x 26.2 x 16.1 x
FCF Yield 5.77% 8.6% 4.33% -5.56% 7.91% 2.68% 3.82% 6.23%
Price to Book 1.64 x 2.32 x 2.27 x 1.54 x 1.16 x 1 x 0.93 x 0.83 x
Nbr of stocks (in thousands) 423,400 424,300 425,400 413,598 414,197 415,161 - -
Reference price 2 19.22 21.23 21.84 13.08 8.680 7.790 7.790 7.790
Announcement Date 20-02-14 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,715 9,385 10,589 9,459 8,133 7,626 7,709 7,896
EBITDA 1 1,364 1,296 1,492 1,252 904 914.4 1,003 1,106
EBIT 1 1,048 1,038 1,167 956 570 602 684.6 764
Operating Margin 10.79% 11.06% 11.02% 10.11% 7.01% 7.89% 8.88% 9.68%
Earnings before Tax (EBT) 1 -851.6 -1,006 693 157 -543 250.8 407.3 545
Net income 1 106.6 -770 572 197 -388 209.6 284.5 408.5
Net margin 1.1% -8.2% 5.4% 2.08% -4.77% 2.75% 3.69% 5.17%
EPS 2 0.2500 -1.820 1.340 0.4700 -0.9400 0.4434 0.6583 0.8733
Free Cash Flow 1 779.1 1,173 595 -584 646 205.5 286.8 445
FCF margin 8.02% 12.5% 5.62% -6.17% 7.94% 2.69% 3.72% 5.64%
FCF Conversion (EBITDA) 57.14% 90.51% 39.88% - 71.46% 22.47% 28.61% 40.23%
FCF Conversion (Net income) 730.86% - 104.02% - - 98.05% 100.8% 108.94%
Dividend per Share 2 0.9200 0.9200 0.9200 0.9200 0.4400 0.2888 0.2407 0.2863
Announcement Date 20-02-14 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,805 2,388 2,534 2,252 2,285 1,805 2,204 2,048 2,076 1,653 2,043 1,934 1,994 1,654 2,068
EBITDA 1 360 330 415 304 187 124 279 248 253 161 271.7 249.5 242.1 160.2 297.4
EBIT 1 279 254 344 229 113 43 201 167 159 76 192.2 172.6 166.8 85.11 220.2
Operating Margin 9.95% 10.64% 13.58% 10.17% 4.95% 2.38% 9.12% 8.15% 7.66% 4.6% 9.41% 8.93% 8.36% 5.15% 10.65%
Earnings before Tax (EBT) 1 109 282 254 -30 -330 -116 35 -298 -164 -60 130 97.8 85 14.9 147.8
Net income 1 96 234 204 31 -249 -102 18 -218 -86 -9 100.4 78.05 67.8 12.4 122.7
Net margin 3.42% 9.8% 8.05% 1.38% -10.9% -5.65% 0.82% -10.64% -4.14% -0.54% 4.92% 4.04% 3.4% 0.75% 5.93%
EPS 2 0.2200 0.5500 0.4900 0.0700 -0.6000 -0.2500 0.0400 -0.5300 -0.2100 -0.0200 0.1820 0.1434 0.1292 0.0100 0.3050
Dividend per Share 2 0.2300 0.2300 0.2300 0.2300 0.2300 0.2300 0.0700 0.0700 0.0700 - 0.0700 0.0700 0.0700 0.0716 0.0700
Announcement Date 22-02-11 22-04-29 22-07-29 22-10-28 23-02-10 23-04-28 23-07-28 23-10-27 24-02-09 24-04-26 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,375 4,626 4,446 5,090 4,572 4,611 4,292 3,956
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.942 x 3.569 x 2.98 x 4.065 x 5.058 x 5.043 x 4.281 x 3.576 x
Free Cash Flow 1 779 1,173 595 -584 646 206 287 445
ROE (net income / shareholders' equity) 14.2% 17.2% 19.5% 17% 9.95% 7.84% 9.73% 10.8%
ROA (Net income/ Total Assets) 4.33% 5.01% 5.39% 4.75% 2.6% 1.99% 2.75% 3.37%
Assets 1 2,463 -15,369 10,616 4,146 -14,947 10,527 10,357 12,110
Book Value Per Share 2 11.70 9.130 9.610 8.510 7.520 7.810 8.300 9.220
Cash Flow per Share 2 2.460 3.380 2.070 -0.6500 2.250 1.220 1.940 1.640
Capex 1 265 259 289 312 284 283 297 262
Capex / Sales 2.73% 2.76% 2.73% 3.3% 3.49% 3.71% 3.85% 3.31%
Announcement Date 20-02-14 21-02-12 22-02-11 23-02-10 24-02-09 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Newell Brands Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
7.79 USD
Average target price
7.927 USD
Spread / Average Target
+1.76%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Appliances, Tools & Housewares

1st Jan change Capi.
NEWELL BRANDS INC. Stock Newell Brands Inc.
-7.49% 3.23B
MIDEA GROUP CO., LTD. Stock Midea Group Co., Ltd.
+24.84% 64.64B
HAIER SMART HOME CO., LTD. Stock Haier Smart Home Co., Ltd.
+37.14% 34.08B
SHARKNINJA, INC. Stock SharkNinja, Inc.
+26.68% 8.88B
SEB S.A. Stock SEB S.A.
-0.53% 6.71B
ZHEJIANG SUPOR CO., LTD. Stock Zhejiang Supor Co., Ltd.
+10.45% 6.41B
DE'LONGHI S.P.A. Stock De'Longhi S.p.A.
+3.93% 5.05B
HUSQVARNA AB Stock Husqvarna AB
+9.06% 4.57B
SPECTRUM BRANDS HOLDINGS, INC. Stock Spectrum Brands Holdings, Inc.
+3.06% 2.5B
BREVILLE GROUP LIMITED Stock Breville Group Limited
-4.88% 2.38B
Other Appliances, Tools & Housewares
  1. Stock Market
  2. Equities
  3. NWL Stock
  4. Financials Newell Brands Inc.