LYB · LyondellBasell Industries N.V.
$79.592026-05-17Sector: Basic Materials; Industry: Chemicals - Specialty; Sub-Industry: Specialty Chemicals
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$29
-63.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-1 · $139) Analysts Range ($38 · $94) 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 |
|---|
| 2021.Q4 | $46.2B | — | 14.7% | 17.1% | $5.6B | −$264MM | $5.3B | 5.4% | — | 25.1% | $22.3B | $17.42 | — |
| 2022.Q4 | $50.5B | 9.3% | 10.1% | 18.5% | $4.2B | −$530MM | $3.6B | 6.7% | — | 18.7% | $22.1B | $12.06 | — |
| 2023.Q4 | $41.1B | -18.5% | 7.4% | 19.1% | $2.5B | $440MM | $2.9B | 6.7% | — | 11.4% | $21.1B | $6.57 | — |
| 2024.Q4 | $40.3B | -2.0% | 4.5% | 15.2% | $1.5B | $999MM | $2.5B | 7.5% | — | 7.4% | $20.6B | $4.22 | — |
| 2025.Q4 | $30.2B | -25.2% | -1.1% | 0.0% | −$363MM | $0MM | −$363MM | 10.6% | — | -1.7% | $21.3B | $-2.31 | — |
| italics below = DCF projection · 10yr Rev CAGR: 2.9% |
| 2026.Q4 | $30.7B | +1.6% | 7.6% | 2.0% | $2.3B | −$360MM | $1.9B | 11.3% | $1.7B | 10.6% | $21.6B | $7.07 | 11.3 |
| 2027.Q4 | $31.2B | +1.9% | 12.9% | 4.0% | $3.9B | −$423MM | $3.4B | 11.0% | $2.8B | 17.7% | $22.1B | $11.99 | 6.6 |
| 2028.Q4 | $31.9B | +2.2% | 12.9% | 6.0% | $3.9B | −$488MM | $3.4B | 10.8% | $2.5B | 17.3% | $22.5B | $11.99 | 6.6 |
| 2029.Q4 | $32.7B | +2.5% | 12.9% | 8.0% | $3.9B | −$13.3B | −$9.4B | 10.5% | −$6.2B | 13.3% | $35.8B | $12.03 | 6.6 |
| 2030.Q4 | $33.7B | +3.1% | 12.9% | 10.0% | $3.9B | −$3.5B | $360MM | 10.2% | $216MM | 10.4% | $39.4B | $12.14 | 6.6 |
|
| Term. Yr+ | $41.8B | 4.1% | 12.6% | 20.0% | $4.2B | −$2.0B | $2.2B | 8.6% | $18.9B | 8.7% | — | — | — |
Active scenario IV: $29 (-63.4% vs market)