Company Valuation: Ingevity Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,817 2,632 1,711 1,481 2,128 2,443 - -
Change - -6.55% -35.01% -13.42% 43.69% 14.78% - -
Enterprise Value (EV) 1 3,791 4,028 3,082 2,814 3,259 3,420 3,314 3,257
Change - 6.25% -23.49% -8.69% 15.8% 4.94% -3.1% -1.72%
P/E 24.3x 12.8x -315x -3.44x -12.8x 17.5x 11.9x 10.4x
PBR 4.18x 3.76x - 7.58x 70.7x - - -
PEG - 0.1x 3x -0x 0.2x -0x 0.3x 0.7x
Capitalization / Revenue 2.02x 1.58x 1.01x 1.05x 1.65x 2.2x 2.16x 2.12x
EV / Revenue 2.72x 2.41x 1.82x 2x 2.53x 3.08x 2.93x 2.82x
EV / EBITDA 8.98x 8.9x 7.77x 7.76x 8.2x 8.81x 7.99x 7.59x
EV / EBIT 12.1x 11.7x 40.1x 11.1x 11.2x 11.3x 10.4x 9.8x
EV / FCF 20x 23.6x 32.3x 55.2x 11.9x 14.2x 13.3x 12.4x
FCF Yield 4.99% 4.24% 3.09% 1.81% 8.39% 7.02% 7.54% 8.04%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.95 5.5 -0.15 -11.85 -4.61 4.05 5.953 6.815
Distribution rate - - - - - - - -
Net sales 1 1,392 1,668 1,692 1,406 1,289 1,110 1,130 1,153
EBITDA 1 422.2 452.6 396.8 362.7 397.5 388 414.5 429
EBIT 1 312.3 343.8 76.9 254.4 291.1 302.5 319 332.5
Net income 1 118.1 211.6 -5.4 -430.3 -167.1 156.9 198.6 213.5
Net Debt 1 974.6 1,396 1,371 1,333 1,130 977 871 814
Reference price 2 71.70 70.44 47.22 40.75 59.18 71.06 71.06 71.06
Nbr of stocks (in thousands) 39,286 37,372 36,231 36,349 35,964 34,378 - -
Announcement Date 2/23/22 2/27/23 2/21/24 2/18/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.55x3.08x8.81x - 2.44B
19.04x3.36x9.53x2.1% 67.8B
11.81x0.9x7.55x4.57% 48.72B
52.06x8.32x35.45x1.05% 15.5B
12.81x0.86x5.99x2.8% 13.76B
10.78x0.71x4.71x3.03% 9.77B
15.44x0.71x7.64x3.19% 9.7B
36.75x1.68x8.89x2.05% 9.13B
4.64x0.66x2.75x4.74% 8.8B
30.25x4.15x17.75x0.38% 7.52B
Average 21.11x 2.44x 10.91x 2.66% 19.31B
Weighted average by Cap. 19.42x 2.52x 10.49x 2.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. NGVT Stock
  4. Valuation Ingevity Corporation