Valuation LSB Industries, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-06 pm EDT			5-day change	1st Jan Change
7.100 ^USD	-4.18%		-10.47%	-23.74%

Sep. 05	Transcript : LSB Industries, Inc. Presents at UBS Global Materials Conference, Sep-05-2024 12:10 PM
Sep. 04	Deutsche Bank Adjusts LSB Industries Price Target to $9 From $11, Maintains Buy Rating	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	120.9	99.39	981.5	1,044	692.1	508.5	-	-
Change	-	-17.79%	887.58%	6.37%	-33.7%	-26.53%	-	-
Enterprise Value (EV) ¹	567.1	99.39	1,440	1,378	1,189	861.1	858.5	828.5
Change	-	-82.47%	1,348.63%	-4.28%	-13.74%	-27.56%	-0.31%	-3.49%
P/E ratio	-1.22x	-0.96x	-2.51x	4.96x	25.2x	23.3x	14.5x	12.1x
PBR	0.48x	0.66x	2.15x	1.97x	1.31x	0.99x	0.95x	0.92x
PEG	-	-0.37x	-0x	-0x	-0.3x	-1.3x	0.2x	0.6x
Capitalization / Revenue	0.33x	0.28x	1.76x	1.16x	1.17x	0.99x	0.93x	0.86x
EV / Revenue	1.55x	0.28x	2.59x	1.53x	2x	1.68x	1.57x	1.4x
EV / EBITDA	8.18x	1.52x	7.54x	3.32x	8.96x	6.87x	5.95x	5.57x
EV / EBIT	-14.5x	-6.4x	14.2x	4.47x	23x	22.6x	13.2x	11.2x
EV / FCF	-16.7x	-3.01x	27.4x	4.6x	17x	139x	20x	11.2x
FCF Yield	-5.98%	-33.2%	3.65%	21.8%	5.88%	0.72%	5.01%	8.93%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-2.646	-2.715	-4.4	2.68	0.37	0.3052	0.4894	0.5844
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	365.1	351.3	556.2	901.7	593.7	512.9	547.4	590.5
EBITDA ¹	69.34	65.48	191	414.7	132.7	125.4	144.2	148.7
EBIT ¹	-39.09	-15.54	101	308.4	51.78	38.12	65.01	73.78
Net income ¹	-96.44	-99.42	-220	230.3	27.92	10.85	36.63	47.92
Net Debt ¹	446.2	-	458.2	334.1	496.6	352.6	350	320
Reference price ²	3.231	2.608	11.050	13.300	9.310	7.100	7.100	7.100
Nbr of stocks (in thousands)	37,417	38,112	88,824	78,497	74,344	71,621	-	-
Announcement Date	2/24/20	2/24/21	2/23/22	2/22/23	3/5/24	-	-	-

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 (Y)	Capi. ($)
LSB INDUSTRIES, INC.	23.26x	1.68x	6.87x	-.--%	509M
SHIN-ETSU CHEMICAL CO., LTD.	19.54x	3.75x	9.19x	+2.00%	80.41B
BASF SE	16.36x	0.86x	7.05x	+7.82%	43.03B
DUPONT DE NEMOURS, INC.	35.1x	3.08x	12.4x	+1.92%	33.05B
PIDILITE INDUSTRIES LIMITED	75.93x	11.96x	51.94x	+0.55%	19.59B
EASTMAN CHEMICAL COMPANY	13.35x	1.67x	8.67x	+3.36%	11.35B
BRENNTAG SE	14.24x	0.72x	7.86x	+3.36%	10.31B
ASAHI KASEI CORPORATION	12.45x	0.72x	6.1x	+3.48%	10.1B
MITSUBISHI CHEMICAL GROUP CORPORATION	15.92x	0.7x	5.97x	+3.57%	8.98B
SRF LIMITED	46.28x	5.25x	25.55x	+0.30%	8.86B
Average	27.24x	3.04x	14.16x	+2.64%	22.62B
Weighted average by Cap.	26.14x	3.37x	13.24x	+3.16%