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 P/E Multiple | 18.2x - 20.1x | 19.1x |
| Selected Fwd P/E Multiple | 14.4x - 16.0x | 15.2x |
| Fair Value | $32.97 - $36.44 | $34.71 |
| Upside | -4.0% - 6.1% | 1.0% |
| 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. | - | NYSE:DOW |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CTVA | ASH | HUN | LYB | CE | DOW | |||
| NYSE:CTVA | NYSE:ASH | NYSE:HUN | NYSE:LYB | NYSE:CE | NYSE:DOW | |||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.2x | 11.0x | 12.4x | 6.8x | 9.8x | 6.9x | ||
| Price / LTM Sales | 2.5x | 1.4x | 0.5x | 0.6x | 0.6x | 0.6x | ||
| LTM P/E Ratio | 49.0x | 556.9x | -17.0x | 16.7x | -4.2x | 22.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -17.0x | 16.7x | 556.9x | |||||
| Historical LTM P/E Ratio | -17.4x | 7.3x | 29.7x | |||||
| Selected P/E Multiple | 18.2x | 19.1x | 20.1x | |||||
| (x) LTM Net Income | 1,104 | 1,104 | 1,104 | |||||
| (=) Equity Value | 20,064 | 21,121 | 22,177 | |||||
| (/) Shares Outstanding | 705.8 | 705.8 | 705.8 | |||||
| Implied Value Range | 28.43 | 29.93 | 31.42 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 28.43 | 29.93 | 31.42 | 34.36 | ||||
| Upside / (Downside) | -17.3% | -12.9% | -8.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CTVA | ASH | HUN | LYB | CE | DOW | |
| Value of Common Equity | 41,705 | 2,784 | 2,749 | 22,583 | 6,392 | 24,250 | |
| (/) 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 | 34.36 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 61.06 | 59.01 | 15.82 | 69.82 | 57.20 | 34.36 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |