Valuation Eastman Chemical Company

Equities

Real-time Estimate Cboe BZX Other stock markets 09:30:19 2026-03-05 am EST			5-day change	1st Jan Change
73.76 ^USD	+0.43%		-2.68%	+15.07%

Feb. 13	Tranche Update on Eastman Chemical Company's Equity Buyback Plan announced on February 6, 2018.	CI
Feb. 12	Eastman Chemical Keeps Quarterly Dividend of $0.84 per Share, Payable April 8 to Shareholders of Record on March 13	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	16,255	9,768	10,645	10,580	7,278	8,377	-	-
Change	-	-39.91%	8.98%	-0.6%	-31.21%	15.1%	-	-
Enterprise Value (EV) ¹	20,955	14,426	14,943	14,760	11,499	12,467	12,400	12,363
Change	-	-31.16%	3.58%	-1.22%	-22.1%	8.42%	-0.54%	-0.29%
P/E ratio	19.3x	12.8x	12x	11.9x	15.6x	12.8x	11x	9.8x
PBR	2.73x	-	1.93x	1.82x	1.22x	1.41x	1.36x	1.32x
PEG	-	8x	0.7x	4.95x	-0.3x	0.3x	0.7x	0.8x
Capitalization / Revenue	1.55x	0.92x	1.16x	1.13x	0.83x	0.95x	0.92x	0.89x
EV / Revenue	2x	1.36x	1.62x	1.57x	1.31x	1.41x	1.36x	1.32x
EV / EBITDA	9.64x	7.94x	9.37x	8.17x	7.97x	8.24x	7.59x	7.02x
EV / EBIT	12.8x	10.8x	13.6x	11.4x	12.4x	12.6x	11.2x	10.1x
EV / FCF	19.7x	39.6x	27.4x	21.5x	27.1x	19.8x	19.7x	18.1x
FCF Yield	5.08%	2.52%	3.65%	4.66%	3.69%	5.05%	5.07%	5.54%
Dividend per Share ²	2.83	3.07	3.18	3.26	3.33	3.362	3.505	3.703
Rate of return	2.34%	3.77%	3.54%	3.57%	5.22%	4.58%	4.77%	5.04%
EPS ²	6.25	6.35	7.49	7.67	4.1	5.729	6.671	7.493
Distribution rate	45.3%	48.3%	42.5%	42.5%	81.2%	58.7%	52.5%	49.4%
Net sales ¹	10,476	10,580	9,210	9,382	8,752	8,824	9,102	9,373
EBITDA ¹	2,173	1,816	1,595	1,807	1,443	1,512	1,634	1,760
EBIT ¹	1,635	1,339	1,097	1,298	930	989.3	1,105	1,220
Net income ¹	857	793	894	905	474	659.6	768.3	861.7
Net Debt ¹	4,700	4,658	4,298	4,180	4,221	4,090	4,023	3,986
Reference price ²	120.91	81.44	89.82	91.32	63.83	73.45	73.45	73.45
Nbr of stocks (in thousands)	134,440	119,940	118,513	115,862	114,019	114,047	-	-
Announcement Date	1/27/22	1/26/23	2/1/24	1/30/25	1/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EASTMAN CHEMICAL COMPANY	12.82x	1.41x	7.36x	4.58%	8.38B
ECOLAB INC.	36.1x	5.22x	20.74x	0.99%	83.99B
GIVAUDAN SA	24.41x	3.99x	16.78x	2.53%	34.61B
SIKA AG	20.75x	2.54x	12.99x	2.53%	31.19B
FUJIFILM HOLDINGS CORPORATION	13.5x	1.31x	8.25x	2.36%	22.77B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	14.24x	3.52x	8.26x	2.85%	20.57B
ALBEMARLE CORPORATION	21.3x	3.95x	10.38x	0.98%	19.84B
EMS-CHEMIE HOLDING AG	30.48x	7.06x	22.64x	2.9%	18.6B
NITTO DENKO CORPORATION	16.62x	1.81x	7.27x	1.84%	14B
POSCO FUTURE M CO., LTD.	359.93x	5.17x	86.49x	0.14%	11.26B
Average	55.01x	3.60x	20.11x	2.17%	26.52B
Weighted average by Cap.	39.62x	4.01x	18.29x	1.89%