What is Avient Corp worth?
With the base-case assumptions below, a discounted cash flow model on Avient Corp's reported free cash flow gives $31.66 per share. The share price was $45.73 on November 10, 2026, 44% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.0% | 10.0% | $13.62 | -70% |
| Base | 8.0% | 9.0% | $31.66 | -31% |
| Bull | 13.0% | 8.0% | $65.33 | +43% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $44.81 | $48.84 | $53.77 | $59.94 | $67.86 |
| 8.0% | $34.98 | $37.60 | $40.69 | $44.40 | $48.93 |
| 9.0% | $27.81 | $29.60 | $31.66 | $34.07 | $36.91 |
| 10.0% | $22.35 | $23.62 | $25.06 | $26.71 | $28.61 |
| 11.0% | $18.06 | $19.00 | $20.04 | $21.21 | $22.54 |
Where the presets come from
Base: years 1 to 5 grow at Avient Corp's revenue growth rate over the last 5 fiscal years (8.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions