Company Valuation: Olin Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,167 7,251 6,612 3,941 2,377 2,110 - -
Change - -20.91% -8.82% -40.39% -39.68% -11.25% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,875 4,745 4,581
Change - -18.09% -5.46% -27.48% -23.77% -3.22% -2.67% -3.46%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -33.7x 22.6x 10.9x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.22x 1.22x 1.19x
PEG - 0.5x -0.3x -0.5x 0x -0.7x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.3x 0.29x 0.28x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.69x 0.65x 0.6x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.71x 6x 4.79x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 52.4x 15x 10x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 29.4x 14.6x 9.59x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.41% 6.85% 10.4%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 0.8026 0.8062 0.8202
Rate of return 1.39% 1.51% 1.48% 2.37% 3.84% 4.34% 4.36% 4.43%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.55 0.8193 1.693
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -146% 98.4% 48.4%
Net sales 1 8,911 9,376 6,833 6,540 6,781 7,108 7,318 7,632
EBITDA 1 2,493 2,428 1,310 873.9 651.8 631.9 791.4 957.1
EBIT 1 1,911 1,829 776.7 355.8 130.2 93 315.6 457.4
Net income 1 1,297 1,327 460.2 108.6 -42.8 -61.23 98.29 212.6
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,765 2,635 2,471
Reference price 2 57.52 52.94 53.95 33.80 20.83 18.51 18.51 18.51
Nbr of stocks (in thousands) 159,377 136,961 122,550 116,596 114,122 113,982 - -
Announcement Date 1/27/22 1/26/23 1/25/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.25x4.24x13.69x2.11% 125B
33.74x1.19x7.35x6.85% 39.62B
14.54x4.35x30.03x2.71% 39.17B
12.64x1.22x6.94x2.42% 34.53B
10.53x3.1x7.68x4.2% 25.08B
6.68x0.87x5.41x4.44% 20.04B
16.61x - - - 18.72B
17.41x0.76x6.12x1.25% 17.52B
68.34x12.15x45.02x0.08% 17.43B
Average 23.08x 3.49x 15.28x 3.01% 37.46B
Weighted average by Cap. 23.60x 3.49x 14.48x 2.96%

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. OLN Stock
  4. OLN Stock
  5. Valuation Olin Corporation