GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » LyondellBasell Industries NV (NYSE:LYB) » Definitions » Intrinsic Value: Projected FCF

LyondellBasell Industries NV (LyondellBasell Industries NV) Intrinsic Value: Projected FCF : $143.31 (As of Apr. 25, 2024)


View and export this data going back to 2010. Start your Free Trial

What is LyondellBasell Industries NV Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-25), LyondellBasell Industries NV's Intrinsic Value: Projected FCF is $143.31. The stock price of LyondellBasell Industries NV is $99.91. Therefore, LyondellBasell Industries NV's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for LyondellBasell Industries NV's Intrinsic Value: Projected FCF or its related term are showing as below:

LYB' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.53   Med: 0.71   Max: 1.23
Current: 0.7

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of LyondellBasell Industries NV was 1.23. The lowest was 0.53. And the median was 0.71.

LYB's Price-to-Projected-FCF is ranked better than
72.55% of 1071 companies
in the Chemicals industry
Industry Median: 1.22 vs LYB: 0.70

LyondellBasell Industries NV Intrinsic Value: Projected FCF Historical Data

The historical data trend for LyondellBasell Industries NV's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

LyondellBasell Industries NV Intrinsic Value: Projected FCF Chart

LyondellBasell Industries NV Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 132.78 110.88 142.59 157.18 143.31

LyondellBasell Industries NV Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 157.18 146.36 150.57 152.36 143.31

Competitive Comparison of LyondellBasell Industries NV's Intrinsic Value: Projected FCF

For the Specialty Chemicals subindustry, LyondellBasell Industries NV's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


LyondellBasell Industries NV's Price-to-Projected-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, LyondellBasell Industries NV's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where LyondellBasell Industries NV's Price-to-Projected-FCF falls into.



LyondellBasell Industries NV Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get LyondellBasell Industries NV's Free Cash Flow(6 year avg) = $3,447.52.

LyondellBasell Industries NV's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(10.551003399274*3447.52+12930*0.8)/326.000
=143.31

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


LyondellBasell Industries NV  (NYSE:LYB) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

LyondellBasell Industries NV's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=99.91/143.3091878499
=0.70

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


LyondellBasell Industries NV Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of LyondellBasell Industries NV's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


LyondellBasell Industries NV (LyondellBasell Industries NV) Business Description

Traded in Other Exchanges
Address
Delftseplein 27E, 4th Floor, Rotterdam, ZH, NLD, 3013 AA
LyondellBasell is a petrochemical producer with operations in the United States, Europe, and Asia. The company is the world's largest producer of polypropylene and is also a major producer of polyethylene and propylene oxide. Its chemicals are used in various consumer and industrial end products. Well over half of LyondellBasell's production come from its North American operations.
Executives
Jeffrey A Kaplan officer: EVP & Chief Legal Officer C/O LYONDELLBASELL INDUSTRIES N V, DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Ai Investments Holdings Llc 10 percent owner 730 FIFTH AVENUE, NEW YORK NY 10019
Rita E Griffin director C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Anthony R Chase director 10307 PACIFIC CENTER COURT, SAN DIEGO CA 92121
Trisha L Conley officer: EVP, People and Culture C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Tracey D Campbell officer: EVP, Sustainability & Corp Aff C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Van Der Laan Yvonne officer: EVP, Circular & Low Carbon Sol C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Michael C. Mcmurray officer: EVP & CFO C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Jagjeet S. Bindra director 2244 WALNUT GROVE AVENUE, P.O. BOX 800, ROSEMEAD CA 91770
James D Guilfoyle officer: SVP, Global I&D C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Virginia A Kamsky director C/O KAMSKY ASSOCIATES, INC., 563 PARK AVENUE, NEW YORK NY 10065
James Malcolm Seward officer: SVP, R&D, Tech & Sustain. C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Vanacker Peter Z. E. director C/O LYONDELLBASELL INDUSTRIES N.V., DELFTSEPLEIN 27E, ROTTERDAM P7 3013AA
Buchanan Robin W.t. director STATIONSPLEIN 45, ROTTERDAM P7 3013AK
Chukwuemeka A. Oyolu officer: SVP, CAO & Investor Relations 3010 BRIARPARK DRIVE, HOUSTON TX 77042