LYB · LyondellBasell Industries N.V.
$55.732026-07-21Sector: Basic Materials; Industry: Chemicals; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Bull
$141
+153.3% vs market
Base · active
$141
+153.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-6 · $141) Analysts Range ($53 · $100) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $41.1B | — | 7.4% | 17.6% | $2.5B | $329MM | $2.8B | 5.8% | — | 11.5% | $21.9B | $6.54 | — |
| 2024.Q4 | $41.1B | 0.0% | 7.4% | 15.2% | $2.6B | $999MM | $3.6B | 7.5% | — | 12.2% | $20.6B | $6.54 | — |
| 2025.Q1 | $40.3B | -2.0% | 4.5% | 15.1% | $1.5B | $469MM | $2.0B | 6.4% | — | 7.3% | $21.6B | $4.21 | — |
| 2025.Q4 | $40.3B | 0.0% | 4.5% | 0.0% | $2.0B | $0MM | $2.0B | 10.6% | — | 9.4% | $21.3B | $4.21 | — |
| 2026.Q1 | $29.7B | -26.4% | -0.7% | 0.0% | −$215MM | $494MM | $279MM | 9.4% | — | -1.0% | $20.3B | $-2.46 | — |
| italics below = DCF projection · 10yr Rev CAGR: 9.4% |
| 2027.Q1 | $34.0B | +14.7% | 7.6% | 2.0% | $2.5B | −$932MM | $1.6B | 11.0% | $1.4B | 12.2% | $21.3B | $7.83 | 7.1 |
| 2028.Q1 | $38.6B | +13.5% | 6.7% | 4.0% | $2.5B | −$1.3B | $1.2B | 10.7% | $985MM | 11.4% | $22.5B | $7.70 | 7.2 |
| 2029.Q1 | $43.4B | +12.3% | 6.7% | 6.0% | $2.7B | −$1.9B | $851MM | 10.5% | $627MM | 11.7% | $24.4B | $8.47 | 6.6 |
| 2030.Q1 | $48.3B | +11.2% | 6.7% | 8.0% | $3.0B | $0MM | $3.0B | 10.3% | $2.0B | 12.2% | $24.4B | $9.22 | 6.0 |
| 2031.Q1 | $53.1B | +10.0% | 6.7% | 10.0% | $3.2B | $0MM | $3.2B | 10.0% | $1.9B | 13.1% | $24.4B | $9.92 | 5.6 |
|
| Term. Yr+ | $75.5B | 4.1% | 12.6% | 20.0% | $7.6B | −$1.7B | $5.9B | 8.6% | $50.7B | 18.1% | — | — | — |
Active scenario IV: $141 (+153.3% vs market)