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 2,171 - -
Change - -20.91% -8.82% -40.39% -39.68% -8.66% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,920 4,787 4,581
Change - -18.09% -5.46% -27.48% -23.77% -2.32% -2.71% -4.3%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -31.3x 21.8x 10.3x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.3x 1.29x 1.28x
PEG - 0.5x -0.3x -0.5x 0x -0.5x -0x 0x
Capitalization / Revenue 1.03x 0.77x 0.97x 0.6x 0.35x 0.31x 0.3x 0.29x
EV / Revenue 1.32x 1.03x 1.33x 1.01x 0.74x 0.71x 0.66x 0.61x
EV / EBITDA 4.72x 3.97x 6.95x 7.56x 7.73x 8.14x 6.16x 4.93x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 41.3x 16.6x 10.8x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 27.6x 16.2x 10.2x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.63% 6.17% 9.85%
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% 4.21% 4.23% 4.29%
EPS 2 7.96 8.94 3.57 0.91 -0.37 -0.6083 0.8742 1.841
Distribution rate 10.1% 8.95% 22.4% 87.9% -216% -132% 92.2% 44.4%
Net sales 1 8,911 9,376 6,833 6,540 6,781 6,978 7,272 7,549
EBITDA 1 2,493 2,428 1,310 873.9 651.8 604.6 776.9 929.5
EBIT 1 1,911 1,829 776.7 355.8 130.2 119.1 287.7 425.4
Net income 1 1,297 1,327 460.2 108.6 -42.8 -80.19 104.5 230.1
Net Debt 1 2,599 2,387 2,500 2,667 2,660 2,749 2,615 2,410
Reference price 2 57.52 52.94 53.95 33.80 20.83 19.05 19.05 19.05
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.($)
27.27x4.29x13.8x2.11% 126B
34.9x1.23x7.61x6.63% 40.98B
15.09x4.56x31.93x2.54% 41.75B
12.5x1.21x6.88x2.45% 34.15B
10.39x3.09x7.89x4.24% 24.88B
8.86x0.86x5.27x4.64% 19.74B
17.04x - - - 18.81B
10.45x0.91x8.03x3.36% 17.55B
69.49x12.35x45.77x0.08% 17.79B
Average 22.89x 3.56x 15.90x 3.25% 37.97B
Weighted average by Cap. 23.70x 3.57x 15.10x 3.05%

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