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 1,939 - -
Change - -20.91% -8.82% -40.39% -39.68% -18.44% - -
Enterprise Value (EV) 1 11,766 9,637 9,111 6,608 5,037 4,710 4,579 4,374
Change - -18.09% -5.46% -27.48% -23.77% -6.5% -2.76% -4.49%
P/E 7.23x 5.92x 15.1x 37.1x -56.3x -27x 20.4x 8.93x
PBR 3.4x 2.75x 2.9x 1.93x 1.25x 1.13x 1.14x 1.13x
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 7.74x 6.03x 4.81x
EV / EBIT 6.16x 5.27x 11.7x 18.6x 38.7x 41.4x 17x 11x
EV / FCF 7.64x 5.72x 12.3x 21.4x 20.3x 26.4x 15.5x 9.69x
FCF Yield 13.1% 17.5% 8.1% 4.66% 4.92% 3.79% 6.45% 10.3%
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% 4.72% 4.74% 4.8%
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 1,310 873.9 651.8 608.1 760 908.8
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 17.01 17.01 17.01
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.($)
26.7x4.14x13.3x2.18% 121B
16.72x5.57x27.72x3.97% 58.66B
63.86x1.31x9.31x6.04% 38.33B
11.45x1.18x6.44x2.95% 32.83B
9.61x3.12x7.33x4.52% 25.19B
8.79x0.88x5.37x4.3% 20.76B
15.67x0.77x5.69x1.97% 18.45B
66.63x12.06x43.88x0.07% 17.78B
9.6x0.99x7.62x4.45% 17.19B
Average 25.45x 3.34x 14.07x 3.38% 38.88B
Weighted average by Cap. 25.98x 3.60x 14.61x 3.26%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!