Valuation The Chemours Company

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-16 pm EDT			5-day change	1st Jan Change
18.04 ^USD	+0.50%		+3.26%	-42.80%

Sep. 10	Woodward Names Ron Charles Chief Human Resources Officer	MT
Sep. 09	Chemours Develops Refrigerant Retrofit Process for Vehicles to Shift to Opteon	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,958	4,078	5,469	4,621	4,682	2,679	-	-
Change	-	37.87%	34.11%	-15.5%	1.31%	-42.77%	-	-
Enterprise Value (EV) ¹	6,175	6,999	7,767	7,134	7,517	5,925	5,977	5,901
Change	-	13.35%	10.97%	-8.15%	5.36%	-21.18%	0.88%	-1.27%
P/E ratio	-56.5x	18.8x	9.32x	8.39x	-19.7x	-	6.72x	4.89x
PBR	4.29x	5.03x	5x	4.11x	6.36x	4.21x	3.69x	2.93x
PEG	-	-0x	0x	6.04x	0x	-	-	0.1x
Capitalization / Revenue	0.54x	0.82x	0.86x	0.68x	0.78x	0.47x	0.44x	0.42x
EV / Revenue	1.12x	1.41x	1.22x	1.05x	1.25x	1.04x	0.97x	0.93x
EV / EBITDA	6.05x	7.96x	5.92x	5.24x	7.41x	7.68x	5.71x	5.2x
EV / EBIT	8.71x	12.5x	7.8x	6.67x	10.6x	12.5x	8.09x	7.33x
EV / FCF	36.5x	13x	14.3x	16x	40.4x	-8.1x	31.4x	17.4x
FCF Yield	2.74%	7.72%	6.99%	6.27%	2.47%	-12.3%	3.19%	5.75%
Dividend per Share ²	1	1	1	1	-	0.9938	1.017	1.048
Rate of return	5.53%	4.03%	2.98%	3.27%	-	5.54%	5.67%	5.84%
EPS ²	-0.32	1.32	3.6	3.65	-1.6	-	2.67	3.67
Distribution rate	-313%	75.8%	27.8%	27.4%	-	-	38.1%	28.6%
Net sales ¹	5,526	4,969	6,345	6,794	6,027	5,712	6,135	6,374
EBITDA ¹	1,020	879	1,313	1,361	1,014	771.6	1,047	1,135
EBIT ¹	709	559	996	1,070	707	473.5	739	805.3
Net income	-52	-	608	578	-238	-	410	563
Net Debt ¹	3,217	2,921	2,298	2,513	2,835	3,245	3,297	3,221
Reference price ²	18.09	24.79	33.56	30.62	31.54	17.95	17.95	17.95
Nbr of stocks (in thousands)	163,501	164,496	162,961	150,918	148,438	149,270	-	-
Announcement Date	2/13/20	2/11/21	2/10/22	2/9/23	3/27/24	-	-	-

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. ($)
SHIN-ETSU CHEMICAL CO., LTD.	19.44x	3.73x	9.13x	+2.01%	80.98B
BASF SE	16.86x	0.86x	7.05x	+7.79%	43.15B
DUPONT DE NEMOURS, INC.	36.11x	3.16x	12.71x	+1.87%	34.01B
PIDILITE INDUSTRIES LIMITED	77.72x	12.25x	53.18x	+0.53%	20.07B
EASTMAN CHEMICAL COMPANY	14.16x	1.75x	9.05x	+3.17%	12.04B
BRENNTAG SE	14.58x	0.73x	7.96x	+3.31%	10.39B
ASAHI KASEI CORPORATION	12.34x	0.71x	6.11x	+3.53%	10.07B
MITSUBISHI CHEMICAL GROUP CORPORATION	15.68x	0.71x	6.02x	+3.58%	9.06B
SRF LIMITED	45.5x	5.17x	25.14x	+0.31%	8.72B
Average	28.04x	3.23x	15.15x	+2.90%	25.39B
Weighted average by Cap.	26.59x	3.41x	13.44x	+3.13%