Valuation Celanese Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-01-24 pm EST			5-day change	1st Jan Change
74.01 ^USD	+0.38%		+1.93%	+6.94%

Jan. 23	Citigroup Adjusts Price Target on Celanese to $76 From $73, Keeps Neutral Rating	MT
Jan. 21	Deutsche Bank Adjusts Celanese Price Target to $85 From $110	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,882	15,189	18,297	11,086	16,913	8,090	8,090	-
Change	-	2.07%	20.46%	-39.41%	52.56%	-52.17%	0%	-
Enterprise Value (EV) ¹	18,324	17,957	21,728	24,257	28,792	19,756	18,708	17,331
Change	-	-2%	21%	11.64%	18.7%	-31.38%	-5.31%	-7.36%
P/E ratio	18x	7.76x	9.97x	5.9x	8.67x	15x	8.56x	6.86x
PBR	5.91x	4.34x	4.33x	1.97x	2.4x	1.07x	0.98x	0.88x
PEG	-	0x	15.18x	2.07x	2.59x	-0.2x	0.1x	0.3x
Capitalization / Revenue	2.36x	2.69x	2.14x	1.15x	1.55x	0.79x	0.79x	0.75x
EV / Revenue	2.91x	3.18x	2.55x	2.51x	2.63x	1.92x	1.82x	1.61x
EV / EBITDA	10.2x	12.2x	7.66x	9.27x	11.8x	8.38x	7.77x	6.59x
EV / EBIT	12.4x	15.9x	8.79x	11.2x	16.4x	12.2x	11.1x	9.31x
EV / FCF	16.9x	18.3x	16.8x	19x	21.8x	32.6x	16.7x	12.8x
FCF Yield	5.92%	5.45%	5.94%	5.26%	4.58%	3.07%	5.98%	7.84%
Dividend per Share ²	2.4	2.48	2.72	2.74	2.8	2.8	0.14	0.1234
Rate of return	1.95%	1.91%	1.62%	2.68%	1.8%	3.78%	0.19%	0.17%
EPS ²	6.84	16.75	16.86	17.34	17.92	4.942	8.642	10.79
Distribution rate	35.1%	14.8%	16.1%	15.8%	15.6%	56.7%	1.62%	1.14%
Net sales ¹	6,297	5,655	8,537	9,673	10,940	10,271	10,292	10,761
EBITDA ¹	1,805	1,475	2,835	2,617	2,444	2,357	2,409	2,630
EBIT ¹	1,476	1,131	2,473	2,171	1,753	1,624	1,691	1,861
Net income ¹	852	1,985	1,890	1,894	1,960	543.5	936.9	1,185
Net Debt ¹	3,442	2,768	3,431	13,171	11,879	11,666	10,617	9,241
Reference price ²	123.12	129.94	168.06	102.24	155.37	74.01	74.01	74.01
Nbr of stocks (in thousands)	120,874	116,895	108,871	108,428	108,855	109,312	109,312	-
Announcement Date	1/30/20	1/28/21	1/27/22	2/23/23	2/20/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CELANESE CORPORATION	14.98x	1.92x	8.38x	+3.78%	8.09B
ECOLAB INC.	32.44x	4.76x	20.89x	+0.95%	68.54B
SIKA AG	29.97x	3.55x	18.5x	+1.53%	41.05B
GIVAUDAN SA	30.72x	5.03x	20.89x	+1.96%	38.94B
FUJIFILM HOLDINGS CORPORATION	15.82x	1.46x	9.33x	+1.80%	25.64B
EMS-CHEMIE HOLDING AG	33.03x	7.01x	24.7x	+2.66%	16.56B
SYMRISE AG	29.68x	3.13x	15.27x	+1.27%	14.54B
NITTO DENKO CORPORATION	14.78x	1.59x	6.38x	+2.03%	12.41B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	-32.87x	3.11x	9.46x	+2.15%	11.2B
ALBEMARLE CORPORATION	-7.33x	2.38x	12.18x	+1.82%	10.43B
Average	16.12x	3.39x	14.60x	+2.00%	24.74B
Weighted average by Cap.	23.82x	3.89x	17.20x	+1.66%