Valuation Olin Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:00:22 2026-09-08 EDT			5-day change	1st Jan Change
15.50 ^EUR	+5.91%		+0.61%	-15.74%

08-25	Olin, Huntsman Shareholders Approve Merger Deal	MT
08-25	Deutsche Bank Adjusts Olin Price Target to $20 From $30, Maintains Hold Rating	MT

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	1,980	-	-
Change	-	-20.91%	-8.82%	-40.39%	-39.68%	-16.71%	-	-
Enterprise Value (EV) ¹	11,766	9,637	9,111	6,608	5,037	4,744	4,606	4,406
Change	-	-18.09%	-5.46%	-27.48%	-23.77%	-5.82%	-2.9%	-4.35%
P/E	7.23x	5.92x	15.1x	37.1x	-56.3x	-27.6x	20.9x	9.12x
PBR	3.4x	2.75x	2.9x	1.93x	1.25x	1.16x	1.17x	1.16x
PEG	-	0.5x	-0.3x	-0.5x	0x	-0.4x	-0x	0x
Capitalization / Revenue	1.03x	0.77x	0.97x	0.6x	0.35x	0.28x	0.27x	0.26x
EV / Revenue	1.32x	1.03x	1.33x	1.01x	0.74x	0.68x	0.63x	0.58x
EV / EBITDA	4.72x	3.97x	6.95x	7.56x	7.73x	7.78x	6.03x	4.86x
EV / EBIT	6.16x	5.27x	11.7x	18.6x	38.7x	41.7x	17.1x	11.1x
EV / FCF	7.64x	5.72x	12.3x	21.4x	20.3x	26.6x	15.6x	9.76x
FCF Yield	13.1%	17.5%	8.1%	4.66%	4.92%	3.76%	6.41%	10.2%
Dividend per Share ²	0.8	0.8	0.8	0.8	0.8	0.8025	0.8061	0.8172
Rate of return	1.39%	1.51%	1.48%	2.37%	3.84%	4.62%	4.64%	4.7%
EPS ²	7.96	8.94	3.57	0.91	-0.37	-0.629	0.833	1.905
Distribution rate	10.1%	8.95%	22.4%	87.9%	-216%	-128%	96.8%	42.9%
Net sales ¹	8,911	9,376	6,833	6,540	6,781	6,956	7,302	7,596
EBITDA ¹	2,493	2,428	1,310	873.9	651.8	609.7	763.5	906.5
EBIT ¹	1,911	1,829	776.7	355.8	130.2	113.7	269.7	398
Net income ¹	1,297	1,327	460.2	108.6	-42.8	-84.23	94.61	214.7
Net Debt ¹	2,599	2,387	2,500	2,667	2,660	2,764	2,626	2,426
Reference price ²	57.52	52.94	53.95	33.80	20.83	17.37	17.37	17.37
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AIR LIQUIDE	27.56x	4.27x	13.72x	2.1%	126B
NAN YA PLASTICS CORPORATION	16.95x	6.09x	31.82x	2.8%	57.94B
SABIC	58.06x	1.35x	9.48x	6.08%	39.43B
WANHUA CHEMICAL GROUP CO., LTD.	12.49x	1.26x	6.81x	2.71%	35.79B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.68x	3.14x	7.38x	4.48%	25.37B
SOLAR INDUSTRIES INDIA LIMITED	77.38x	14.04x	51.07x	0.06%	21B
LYONDELLBASELL INDUSTRIES N.V.	8.68x	0.87x	5.34x	4.35%	20.52B
RONGSHENG PETROCHEMICAL CO., LTD.	19.01x	0.85x	6.48x	1.22%	19.95B
HENGLI PETROCHEMICAL CO.,LTD.	10.86x	0.99x	8.01x	3.86%	19.12B
Average	26.74x	3.65x	15.57x	3.07%	40.61B
Weighted average by Cap.	26.91x	3.88x	16.00x	2.92%