|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.775 USD | -2.96% |
|
+8.31% | +1.61% |
| Apr. 09 | RBC Cuts Price Target on Newell Brands to $4 From $4.50, Keeps Sector Perform Rating | MT |
| Apr. 07 | UBS Adjusts Newell Brands PT to $3.75 From $5, Maintains Neutral Rating | MT |
Company Valuation: Newell Brands Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,291 | 5,410 | 3,595 | 4,143 | 1,559 | 1,653 | - | - |
| Change | - | -41.77% | -33.54% | 15.25% | -62.36% | 6% | - | - |
| Enterprise Value (EV) 1 | 13,737 | 10,500 | 8,167 | 8,540 | 6,029 | 6,173 | 5,996 | 5,805 |
| Change | - | -23.56% | -22.22% | 4.57% | -29.4% | 2.37% | -2.87% | -3.18% |
| P/E ratio | 16.3x | 27.8x | -9.23x | -19.2x | -5.47x | 8.57x | 6.17x | 3.24x |
| PBR | 2.27x | 1.54x | 1.16x | 1.5x | 0.65x | 0.66x | 0.63x | 0.58x |
| PEG | - | -0.4x | 0x | 0.4x | -0.2x | -0x | 0.2x | 0x |
| Capitalization / Revenue | 0.88x | 0.57x | 0.44x | 0.55x | 0.22x | 0.23x | 0.23x | 0.22x |
| EV / Revenue | 1.3x | 1.11x | 1x | 1.13x | 0.84x | 0.85x | 0.82x | 0.78x |
| EV / EBITDA | 9.21x | 8.39x | 9.03x | 9.49x | 6.84x | 6.6x | 6.09x | 5.51x |
| EV / EBIT | 11.8x | 11x | 14.3x | 13.8x | 9.95x | 9.61x | 8.74x | 7.82x |
| EV / FCF | 23.1x | -18x | 12.6x | 36x | 355x | 19.2x | 15.6x | 9.69x |
| FCF Yield | 4.33% | -5.56% | 7.91% | 2.78% | 0.28% | 5.2% | 6.4% | 10.3% |
| Dividend per Share 2 | 0.92 | 0.92 | 0.44 | 0.28 | 0.28 | 0.2832 | 0.2849 | 0.289 |
| Rate of return | 4.21% | 7.03% | 5.07% | 2.81% | 7.53% | 7.28% | 7.32% | 7.43% |
| EPS 2 | 1.34 | 0.47 | -0.94 | -0.52 | -0.68 | 0.4538 | 0.6304 | 1.2 |
| Distribution rate | 68.7% | 196% | -46.8% | -53.8% | -41.2% | 62.4% | 45.2% | 24.1% |
| Net sales 1 | 10,589 | 9,459 | 8,133 | 7,582 | 7,204 | 7,223 | 7,333 | 7,396 |
| EBITDA 1 | 1,492 | 1,252 | 904 | 900 | 882 | 935.3 | 984.9 | 1,054 |
| EBIT 1 | 1,167 | 956 | 570 | 618 | 606 | 642.3 | 686.2 | 742.4 |
| Net income 1 | 572 | 197 | -388 | -216 | -285 | 195.5 | 264.5 | 503 |
| Net Debt 1 | 4,446 | 5,090 | 4,572 | 4,397 | 4,470 | 4,520 | 4,343 | 4,152 |
| Reference price 2 | 21.840 | 13.080 | 8.680 | 9.960 | 3.720 | 3.890 | 3.890 | 3.890 |
| Nbr of stocks (in thousands) | 425,400 | 413,598 | 414,197 | 416,000 | 419,200 | 424,928 | - | - |
| Announcement Date | 2/11/22 | 2/10/23 | 2/9/24 | 2/7/25 | 2/6/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.57x | 0.85x | 6.6x | 7.28% | 1.65B | |
| 12.41x | 1.12x | 9.77x | 5.71% | 84.2B | |
| 9.3x | 0.51x | 5.14x | 5.84% | 27B | |
| 20.85x | 2.21x | 12.21x | 1.53% | 16.25B | |
| 54.83x | 3.89x | 38.4x | - | 10.78B | |
| 14.16x | 1.03x | 6.4x | 3.05% | 5.96B | |
| 16.26x | 1.46x | 12.48x | 5.69% | 5.29B | |
| 33.23x | - | - | - | 3.64B | |
| 15.09x | 0.73x | 5.32x | 2.65% | 3.26B | |
| 11.55x | 0.57x | 5.02x | 5.61% | 3.06B | |
| Average | 19.63x | 1.37x | 11.26x | 4.67% | 16.11B | |
| Weighted average by Cap. | 16.24x | 1.30x | 10.93x | 5.11% |
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
- Stock Market
- Equities
- NWL Stock
- Valuation Newell Brands Inc.
Select your edition
All financial news and data tailored to specific country editions
