Valuation Newell Brands Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-01-15 EST			5-day change	1st Jan Change
4.280 ^USD	+1.42%		+3.38%	+15.05%

01-14	UBS Adjusts Price Target on Newell Brands Inc to $4.50 From $4, Maintains Neutral Rating	MT
12-02	Newell Brands Inc. Presents at Morgan Stanley Global Consumer & Retail Conference 2025, Dec-02-2025 03:00 PM

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,008	9,291	5,410	3,595	4,143	1,794	1,794	-
Change	-	3.14%	-41.77%	-33.54%	15.25%	-56.7%	0%	-
Enterprise Value (EV) ¹	13,634	13,737	10,500	8,167	8,540	6,366	6,107	5,863
Change	-	0.75%	-23.56%	-22.22%	4.57%	-25.46%	-4.07%	-4%
P/E ratio	-11.7x	16.3x	27.8x	-9.23x	-19.2x	13x	7.78x	6.16x
PBR	2.32x	2.27x	1.54x	1.16x	1.5x	0.66x	0.64x	0.61x
PEG	-	-0x	-0.4x	0x	0.4x	-0x	0.1x	0.2x
Capitalization / Revenue	0.96x	0.88x	0.57x	0.44x	0.55x	0.25x	0.25x	0.24x
EV / Revenue	1.45x	1.3x	1.11x	1x	1.13x	0.89x	0.85x	0.8x
EV / EBITDA	10.5x	9.21x	8.39x	9.03x	9.49x	6.89x	6.52x	5.9x
EV / EBIT	13.1x	11.8x	11x	14.3x	13.8x	10.4x	9.39x	8.78x
EV / FCF	11.6x	23.1x	-18x	12.6x	36x	138x	16.4x	15.1x
FCF Yield	8.6%	4.33%	-5.56%	7.91%	2.78%	0.72%	6.1%	6.64%
Dividend per Share ²	0.92	0.92	0.92	0.44	0.28	0.2817	0.2836	0.2836
Rate of return	4.33%	4.21%	7.03%	5.07%	2.81%	6.58%	6.63%	6.63%
EPS ²	-1.82	1.34	0.47	-0.94	-0.52	0.33	0.55	0.695
Distribution rate	-50.5%	68.7%	196%	-46.8%	-53.8%	85.4%	51.6%	40.8%
Net sales ¹	9,385	10,589	9,459	8,133	7,582	7,185	7,190	7,327
EBITDA ¹	1,296	1,492	1,252	904	900	923.8	936.1	993.9
EBIT ¹	1,038	1,167	956	570	618	612.1	650.1	667.6
Net income ¹	-770	572	197	-388	-216	138.4	260.6	372
Net Debt ¹	4,626	4,446	5,090	4,572	4,397	4,572	4,312	4,068
Reference price ²	21.230	21.840	13.080	8.680	9.960	4.280	4.280	4.280
Nbr of stocks (in thousands)	424,300	425,400	413,598	414,197	416,000	419,200	419,200	-
Announcement Date	2/12/21	2/11/22	2/10/23	2/9/24	2/7/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWELL BRANDS INC.	12.97x	0.89x	6.89x	6.58%	1.79B
MIDEA GROUP CO., LTD.	13.19x	1.03x	9.29x	5.18%	83.04B
HAIER SMART HOME CO., LTD.	11.42x	0.61x	5.87x	4.4%	33.2B
SHARKNINJA, INC.	27.33x	2.8x	15.85x	-.--%	17.81B
LG ELECTRONICS INDIA LIMITED	45.56x	3.55x	31.31x	-	10.46B
DE'LONGHI S.P.A.	17.2x	1.36x	8.37x	2.92%	6.69B
ZHEJIANG SUPOR CO., LTD.	15.99x	1.42x	12.36x	5.59%	5.08B
RINNAI CORPORATION	16.75x	0.84x	6.06x	2.43%	3.56B
HIGOLD GROUP CO., LTD.	32.02x	-	-	-	3.44B
Average	21.38x	1.56x	12.00x	3.87%	18.34B
Weighted average by Cap.	17.13x	1.32x	10.69x	4.27%