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 1,829 - -
Change - -20.91% -8.82% -40.39% -39.68% -23.04% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,600 4,470 4,264
Change - -18.09% -5.46% -27.48% -23.77% -8.67% -2.83% -4.6%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -25.5x 19.3x 8.42x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.07x 1.08x 1.07x
PEG - 0.5x -0.3x -0.5x 0x -0.4x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.26x 0.25x 0.24x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.66x 0.61x 0.56x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 7.59x 5.9x 4.69x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 40.5x 16.6x 10.7x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 25.8x 15.1x 9.45x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.88% 6.61% 10.6%
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% 5% 5.02% 5.09%
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 6,970 7,294 7,593
EBITDA 1 2,493 2,428 1,310 873.9 651.8 606.2 757.2 908.8
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 2,771 2,641 2,435
Reference price 2 57.52 52.94 53.95 33.80 20.83 16.05 16.05 16.05
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.($)
27.07x4.2x13.51x2.14% 121B
17.47x5.62x27.94x3.94% 59.4B
63.38x1.3x8.56x6.09% 38.07B
11.07x1.18x6.38x2.99% 32.39B
9.23x3.01x7.07x4.7% 24.19B
8x0.82x5.06x4.75% 18.78B
15.89x0.77x5.73x1.94% 18.69B
70.18x12.69x46.14x0.07% 18.64B
25.75x2.66x12.6x0.43% 18.03B
Average 27.56x 3.58x 14.78x 3.01% 38.85B
Weighted average by Cap. 27.28x 3.77x 15.14x 3.06%

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