Company Valuation: Valvoline Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,636 4,486 4,470 5,393 4,565 3,414 - -
Change - -20.41% -0.34% 20.64% -15.36% -25.2% - -
Enterprise Value (EV) 1 7,100 6,150 5,647 6,419 5,587 5,034 4,994 4,991
Change - -13.38% -8.17% 13.65% -12.95% -9.9% -0.8% -0.06%
P/E 13.6x - 3.7x 26x 21.9x 26.7x 13.9x 10.6x
PBR 41.6x 14.6x 21.4x 29x 13.5x 7.63x 5.37x 3.88x
PEG - - - -0.3x 11.75x -0.7x 0.2x 0.3x
Capitalization / Revenue 1.89x 3.63x 3.1x 3.33x 2.67x 1.64x 1.47x 1.34x
EV / Revenue 2.38x 4.98x 3.91x 3.96x 3.27x 2.42x 2.15x 1.95x
EV / EBITDA 11.2x 9.12x 14.9x 14.5x 12x 9.05x 8.08x 7.02x
EV / EBIT 13.4x 10.7x 19.4x 19.1x 16.1x 12.4x 11.1x 9.37x
EV / FCF 27.3x 40.5x 32.6x 158x 147x 39.7x 37.3x 35.1x
FCF Yield 3.66% 2.47% 3.06% 0.63% 0.68% 2.52% 2.68% 2.85%
Dividend per Share 2 0.5 0.5 0.125 - - - - -
Rate of return 1.6% 1.97% 0.39% - - - - -
EPS 2 2.29 - 8.71 1.61 1.64 1.004 1.926 2.53
Distribution rate 21.8% - 1.44% - - - - -
Net sales 1 2,981 1,236 1,444 1,619 1,710 2,080 2,320 2,554
EBITDA 1 634 674.6 380 442.6 466.8 556.1 618 710.6
EBIT 1 528 577.3 291.2 336.7 347.4 406.1 449.6 532.5
Net income 1 420 - - 211.5 210.7 129.2 244.8 323.7
Net Debt 1 1,464 1,664 1,177 1,026 1,022 1,620 1,580 1,577
Reference price 2 31.18 25.34 32.24 41.85 35.91 26.76 26.76 26.76
Nbr of stocks (in thousands) 180,761 177,020 138,663 128,866 127,115 127,586 - -
Announcement Date 11/3/21 11/15/22 11/9/23 11/19/24 11/19/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.95x2.44x9.12x-.--% 3.45B
84.81x1.02x7.63x0.56% 2.26B
13.08x1.98x9.17x - 2.02B
21.89x0.44x3.44x1.42% 197M
10.63x - - 1.37% 104M
Average 31.47x 1.47x 7.34x 0.84% 1.61B
Weighted average by Cap. 39.39x 1.87x 8.57x 0.28%

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. VVV Stock
  4. Valuation Valvoline Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!