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 | 64.9x - 71.7x | 68.3x |
| Selected Fwd P/E Multiple | 16.2x - 17.9x | 17.0x |
| Fair Value | $67.32 - $74.41 | $70.87 |
| Upside | -8.4% - 1.3% | -3.6% |
| Benchmarks | - | Full Ticker |
| Ashland Inc. | - | NYSE:ASH |
| Sensient Technologies Corporation | - | NYSE:SXT |
| Elementis plc | - | OTCPK:EMNS.F |
| Robertet SA | - | OTCPK:RBTE.F |
| Symrise AG | - | OTCPK:SYIE.F |
| International Flavors & Fragrances Inc. | - | NYSE:IFF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ASH | SXT | EMNS.F | RBTE.F | SYIE.F | IFF | |||
| NYSE:ASH | NYSE:SXT | OTCPK:EMNS.F | OTCPK:RBTE.F | OTCPK:SYIE.F | NYSE:IFF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 8.7% | NM- | 7.6% | 10.4% | -11.8% | ||
| 3Y CAGR | 4.8% | 1.6% | NM- | 13.8% | 8.4% | -3.2% | ||
| Latest Twelve Months | -96.8% | 33.5% | -269.5% | 21.8% | 40.5% | 109.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.9% | 7.8% | -3.1% | 10.5% | 8.4% | -4.8% | ||
| Prior Fiscal Year | 7.7% | 6.4% | 4.0% | 10.8% | 7.2% | -22.3% | ||
| Latest Fiscal Year | 9.4% | 8.0% | -6.5% | 10.3% | 9.6% | 2.1% | ||
| Latest Twelve Months | 0.2% | 8.0% | -6.5% | 11.4% | 9.6% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.9x | 14.7x | 6.9x | 11.7x | 14.9x | 16.1x | ||
| Price / LTM Sales | 1.2x | 2.0x | 1.2x | 2.1x | 2.6x | 1.6x | ||
| LTM P/E Ratio | 476.6x | 25.2x | -19.3x | 18.2x | 27.6x | 77.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -19.3x | 25.2x | 476.6x | |||||
| Historical LTM P/E Ratio | -15.2x | 77.0x | 1087.9x | |||||
| Selected P/E Multiple | 64.9x | 68.3x | 71.7x | |||||
| (x) LTM Net Income | 243 | 243 | 243 | |||||
| (=) Equity Value | 15,771 | 16,601 | 17,431 | |||||
| (/) Shares Outstanding | 255.7 | 255.7 | 255.7 | |||||
| Implied Value Range | 61.67 | 64.92 | 68.16 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 61.67 | 64.92 | 68.16 | 73.48 | ||||
| Upside / (Downside) | -16.1% | -11.7% | -7.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ASH | SXT | EMNS.F | RBTE.F | SYIE.F | IFF | |
| Value of Common Equity | 2,391 | 3,177 | 1,121 | 1,515 | 13,547 | 18,791 | |
| (/) Shares Outstanding | 47.2 | 42.4 | 590.0 | 2.0 | 139.8 | 255.7 | |
| Implied Stock Price | 50.67 | 74.86 | 1.90 | 775.73 | 96.93 | 73.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.88 | 0.88 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50.67 | 74.86 | 1.90 | 881.01 | 110.08 | 73.48 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.88 | 0.88 | 1.00 | |