Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.4x - 3.3x | 2.0x |
| Fair Value | €34.57 - €38.21 | €36.39 |
| Upside | 9.1% - 20.6% | 14.8% |
| Benchmarks | - | Full Ticker |
| Corteva, Inc. | - | NYSE:CTVA |
| Ashland Inc. | - | NYSE:ASH |
| Huntsman Corporation | - | NYSE:HUN |
| LyondellBasell Industries N.V. | - | NYSE:LYB |
| Celanese Corporation | - | NYSE:CE |
| Dow Inc. | - | BST:2OY |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CTVA | ASH | HUN | LYB | CE | 2OY | |||
| NYSE:CTVA | NYSE:ASH | NYSE:HUN | NYSE:LYB | NYSE:CE | BST:2OY | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -16.8% | NM- | NM- | ||
| 3Y CAGR | -22.3% | 4.8% | NM- | -37.8% | NM- | -44.0% | ||
| Latest Twelve Months | -8.4% | -96.8% | -852.9% | -36.1% | -176.9% | 91.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.0% | 9.9% | 8.8% | 7.4% | 18.8% | 4.6% | ||
| Prior Fiscal Year | 5.4% | 7.7% | -0.3% | 5.1% | 18.0% | 1.3% | ||
| Latest Fiscal Year | 5.0% | 9.4% | -2.7% | 3.3% | -14.7% | 2.6% | ||
| Latest Twelve Months | 5.0% | 0.2% | -2.7% | 3.3% | -14.7% | 2.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.3% | 0.9% | 9.8% | 29.2% | 38.7% | 14.6% | ||
| Prior Fiscal Year | 3.7% | 5.3% | -0.5% | 16.5% | 30.9% | 2.9% | ||
| Latest Twelve Months | 3.5% | 0.2% | -5.2% | 10.6% | -24.7% | 6.1% | ||
| Next Fiscal Year | 8.3% | 7.4% | 1.5% | 15.2% | 11.3% | 7.3% | ||
| Two Fiscal Years Forward | 9.5% | 9.3% | 5.8% | 20.7% | 14.5% | 11.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.5x | 1.4x | 0.5x | 0.6x | 0.6x | 0.6x | ||
| Price / LTM EPS | 49.7x | 557.8x | -16.8x | 16.9x | -4.2x | 22.0x | ||
| Price / Book | 1.8x | 1.1x | 0.9x | 1.8x | 1.2x | 1.4x | ||
| Price / Fwd Book | 1.7x | 1.0x | 1.0x | 1.8x | 1.2x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.2x | 1.8x | |||||
| Historical P/B Ratio | 1.4x | 2.0x | 3.3x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 17,355 | 17,355 | 17,355 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CTVA | ASH | HUN | LYB | CE | 2OY | |
| Value of Common Equity | 41,705 | 2,784 | 2,749 | 22,583 | 6,392 | 24,196 | |
| (/) Shares Outstanding | 683.0 | 47.2 | 173.7 | 323.4 | 111.8 | 705.8 | |
| Implied Stock Price | 61.06 | 59.01 | 15.82 | 69.82 | 57.20 | 34.28 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 61.06 | 59.01 | 15.82 | 69.82 | 57.20 | 31.70 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |