Stock VVV VALVOLINE INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Valvoline Inc.

Equities

VVV

US92047W1018

Personal Services

Market Closed - Nyse
Other stock markets
 04:00:02 2024-04-26 pm EDT 		5-day change 1st Jan Change
42.86 USD +0.80% Intraday chart for Valvoline Inc. +4.05% +14.05%
Apr. 15 Valvoline's Tender Offer for Notes Due 2030 Expires; Holders Tender Almost All Outstanding Notes MT
Apr. 15 Valvoline Inc. Announces Expiration and Results of Cash Tender Offer for Any and All of Its Outstanding 4.250% Senior Notes Due 2030 CI

Valuation

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,146 3,523 5,636 4,486 4,470 5,557 - -
Enterprise Value (EV) 1 5,329 4,723 7,100 6,150 5,647 6,693 6,632 6,545
P/E ratio 20 x 11.3 x 13.6 x - 3.7 x 26.9 x 23.7 x 20.2 x
Yield 1.92% 2.37% 1.6% 1.97% - - - -
Capitalization / Revenue 1.73 x 1.5 x 1.89 x 3.63 x 3.1 x 3.4 x 3 x 2.67 x
EV / Revenue 2.23 x 2.01 x 2.38 x 4.98 x 3.91 x 4.09 x 3.58 x 3.15 x
EV / EBITDA 11.1 x 9.26 x 11.2 x 9.12 x 14.9 x 15.1 x 13 x 11.1 x
EV / FCF 24.6 x 21.4 x 27.3 x 40.5 x 32.6 x 49.7 x 35.3 x 26.9 x
FCF Yield 4.07% 4.68% 3.66% 2.47% 3.06% 2.01% 2.83% 3.72%
Price to Book -16.1 x -46.3 x 41.6 x 14.6 x - 59.6 x 26.3 x 15.8 x
Nbr of stocks (in thousands) 188,190 185,035 180,761 177,020 138,663 129,649 - -
Reference price 2 22.03 19.04 31.18 25.34 32.24 42.86 42.86 42.86
Announcement Date 11/6/19 10/28/20 11/3/21 11/15/22 11/9/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,390 2,353 2,981 1,236 1,444 1,635 1,852 2,080
EBITDA 1 478 510 634 674.6 380 444 511.9 587.2
EBIT 1 417 444 528 577.3 291.2 338.5 395.2 452.3
Operating Margin 17.45% 18.87% 17.71% 46.7% 20.17% 20.7% 21.34% 21.75%
Earnings before Tax (EBT) 1 265 451 543 - 236.5 267 318.1 355
Net income 1 208 317 420 - - 206 230 264
Net margin 8.7% 13.47% 14.09% - - 12.6% 12.42% 12.69%
EPS 2 1.100 1.690 2.290 - 8.710 1.595 1.810 2.120
Free Cash Flow 1 217 221 260 152 173 134.8 187.7 243.7
FCF margin 9.08% 9.39% 8.72% 12.3% 11.98% 8.24% 10.14% 11.72%
FCF Conversion (EBITDA) 45.4% 43.33% 41.01% 22.53% 45.53% 30.35% 36.67% 41.5%
FCF Conversion (Net income) 104.33% 69.72% 61.9% - - 65.41% 81.62% 92.3%
Dividend per Share 2 0.4240 0.4520 0.5000 0.5000 - - - -
Announcement Date 11/6/19 10/28/20 11/3/21 11/15/22 11/9/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: September 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 835 858 886 957 335.4 332.8 344.5 376.2 390 373.4 389.9 426.7 444.6 428.7 448.6
EBITDA 1 155 156 158 180 181.6 73.3 87.1 110.4 109.2 90.2 101.1 126.8 125 104.6 118.4
EBIT 1 142 131 133 155 159.5 54.8 66.5 88.8 81.1 65.6 75.9 100.6 96.8 75.83 90.2
Operating Margin 17.01% 15.27% 15.01% 16.2% 47.56% 16.47% 19.3% 23.6% 20.79% 17.57% 19.46% 23.57% 21.77% 17.69% 20.1%
Earnings before Tax (EBT) 1 - - - - - - - 87.4 97.9 45.8 60.35 81 76.7 59 73.5
Net income 1 168 87 81 - - 81.9 1,227 61.6 45.2 31.9 48 62 58 - -
Net margin 20.12% 10.14% 9.14% - - 24.61% 356.26% 16.37% 11.59% 8.54% 12.31% 14.53% 13.05% - -
EPS 2 - - - - - - - 0.3800 0.3200 0.2600 0.3700 0.4800 0.4600 - -
Dividend per Share 2 0.1250 0.1250 0.1250 0.1250 0.1250 - - - - - - - - - -
Announcement Date 11/3/21 2/8/22 5/9/22 8/3/22 11/15/22 2/7/23 5/10/23 8/9/23 11/9/23 2/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: September 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,183 1,200 1,464 1,664 1,177 1,136 1,076 988
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.475 x 2.353 x 2.309 x 2.467 x 3.097 x 2.558 x 2.101 x 1.683 x
Free Cash Flow 1 217 221 260 152 173 135 188 244
ROE (net income / shareholders' equity) - - - 173% 75.6% 149% 182% 117%
ROA (Net income/ Total Assets) 10.6% 12.4% 11.4% - 6.07% 7.76% 8.9% 9.49%
Assets 1 1,959 2,557 3,672 - - 2,656 2,585 2,781
Book Value Per Share 2 -1.370 -0.4100 0.7500 1.740 - 0.7200 1.630 2.710
Cash Flow per Share 1.720 2.000 2.210 - - - - -
Capex 1 108 151 144 132 181 189 197 203
Capex / Sales 4.52% 6.42% 4.83% 10.68% 12.5% 11.56% 10.62% 9.75%
Announcement Date 11/6/19 10/28/20 11/3/21 11/15/22 11/9/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Valvoline Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
42.86 USD
Average target price
44.91 USD
Spread / Average Target
+4.78%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Repair Services

1st Jan change Capi.
VALVOLINE INC. Stock Valvoline Inc.
+14.05% 5.56B
BOYD GROUP SERVICES INC. Stock Boyd Group Services Inc.
-7.63% 4.03B
DRIVEN BRANDS HOLDINGS INC. Stock Driven Brands Holdings Inc.
+0.91% 2.36B
BYBON GROUP COMPANY LIMITED Stock BYBON Group Company Limited
+23.57% 275M
JAPAN LIVING WARRANTY INC. Stock Japan Living Warranty Inc.
+11.26% 105M
JAPAN WARRANTY SUPPORT CO., LTD. Stock Japan Warranty Support Co., Ltd.
+38.96% 78.46M
OPTIMA AUTOMOBILE GROUP HOLDINGS LIMITED Stock Optima Automobile Group Holdings Limited
+45.10% 80.35M
Consumer Repair Services
  1. Stock Market
  2. Equities
  3. VVV Stock
  4. Financials Valvoline Inc.