Company Valuation: Trinseo PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 2,037 794.3 294.6 180.5 17.89 3.912 -
Change - -61.02% -62.91% -38.71% -90.09% -78.13% -
Enterprise Value (EV) 3,770 2,900 2,313 2,171 17.89 3.912 3.912
Change - -23.07% -20.24% -6.12% -99.18% -78.13% 0%
P/E ratio - - - - - - -
PBR 1.96x 1.94x -1.1x -0.29x - - -
PEG - - - - - - -
Capitalization / Revenue 422,039x 159,954x 80,150x 51,391x - - -
EV / Revenue - - - - - - -
EV / EBITDA 0x 0x 0x 0x 0x 0.02x 0.02x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.8 1.28 0.17 - 0.02 - -
Rate of return 1.52% 5.64% 2.03% - 4.02% - -
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 4,828 4,966 3,675 3,513 - - -
EBITDA 1 729.4 311.7 154.3 203.7 162.5 203.7 255.3
EBIT 561.9 74.8 -66.9 -6.5 - - -
Net income - - - - - - -
Net Debt 1,733 2,106 2,018 1,991 - - -
Reference price 2 52.4600 22.7100 8.3700 5.1000 0.4970 0.1070 0.1070
Nbr of stocks (in thousands) 38,837 34,974 35,195 35,402 35,994 36,560 -
Announcement Date 2/8/22 2/8/23 2/12/24 2/12/25 3/13/26 - -
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 3.91M
89.34x1.02x9.54x3.57% 28.07B
17.36x3.9x9.65x5.89% 21.44B
234.76x1.06x6.5x0.82% 17.82B
-2019.69x1.15x14.43x-.--% 14.5B
402.69x6.06x31.64x-.--% 9.55B
73.03x2.16x65.71x1.05% 9.42B
69.25x1.24x17.8x1.02% 8.37B
32.1x2.18x16.44x1.14% 6.73B
Average -137.64x 2.35x 21.47x 1.5% 12.88B
Weighted average by Cap. -145.79x 2.17x 17.09x 2.3%

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