← Scroll for more →
LyondellBasell Industries N.V. (LYB)
Industrial Organic Chemicals
Latest Price
$68.64
TTM P/E
17.33
Normalized P/E
12.86
TTM Div Yield
5.01%
Fwd Div Yield
5.01%
Book Value
34.83
P/B Ratio
1.97
Valuation metrics
adjust assumptions →Norm. op. income: $3.1B (median of 7yr)
Tax rate: 17%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$57.19
17% downside
Base FCF: $3.4B (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$23.75
65% downside