US · LYB
LyondellBasell Industries N.V.
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Houston, TX 77010
- Website
- lyondellbasell.com
Price · as of 2025-12-31
$74.99
Market cap 18.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.01 | -31.98% |
| Intrinsic Value(DCF) | $23.15 | -69.13% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $36.86 | -50.85% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $20.11 | $24.57 | $71.62 | $0.00 | $92.20 |
| 2012 | $33.47 | $31.34 | $0.00 | $0.00 | $12.86 |
| 2013 | $49.24 | $57.85 | $0.53 | $25.97 | $38.32 |
| 2014 | $46.71 | $70.46 | $0.00 | $15.55 | $99.20 |
| 2015 | $50.18 | $80.50 | $0.00 | $16.46 | $0.00 |
| 2016 | $53.64 | $81.17 | $0.00 | $9.01 | $0.00 |
| 2017 | $69.76 | $91.20 | $1.38 | $29.27 | $315.85 |
| 2018 | $56.38 | $76.17 | $6.59 | $22.04 | $250.15 |
| 2019 | $49.11 | $79.43 | $0.00 | $3.32 | $0.00 |
| 2020 | $78.08 | $70.01 | $0.00 | $0.00 | $0.00 |
| 2021 | $77.67 | $130.23 | $1,030.13 | $47.13 | $1,203.35 |
| 2022 | $73.52 | $130.23 | $1,370.74 | $0.00 | $200.99 |
| 2023 | $86.23 | $80.94 | $494.40 | $0.00 | $0.00 |
| 2024 | $70.55 | $63.88 | $0.00 | $0.00 | $26.02 |
| 2025 | $57.88 | $51.01 | $0.00 | $0.00 | $36.86 |
AI valuation
Our deep-learning model estimates LyondellBasell Industries N.V.'s (LYB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.01
- Current price
- $74.99
- AI upside
- -31.98%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.15
-69.13% upside
Graham-Dodd
—
— upside
Graham Formula
$36.86
-50.85% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LYB | LyondellBasell Industries… | $74.99 | 18.53B | -32% | -69% | — | -51% | -25.25 | 1.85 | 0.62 | 26.29 | — | 2.09 | 9.00% | -1.08% | -2.46% | -6.55% | -1.47% | -2.12% | 1.58 | -0.64 | 1.77 | 1.02 | 10.56 | -15663.00% | -2518.00% | -8061.00% | 2.06% | 0.37 | 1.72% | 9.46% | -239.00% | 10.54% | -95.26 | 81.12 | 1.03 | 1.77 |
| ALB | Albemarle Corporation | $178.67 | 21.06B | -50% | -60% | -99% | — | -45.08 | 2.20 | 4.08 | 30.03 | — | 2.68 | 13.06% | 1.82% | -9.93% | -4.77% | 0.79% | -2.82% | 0.35 | 0.45 | 2.23 | 1.33 | 2.23 | -4866.00% | -437.00% | -16976.00% | 3.30% | 0.71 | 5.87% | 1.70% | -76.80% | 5.26% | 241.51 | 32.71 | 4.40 | 2.80 |
| CF | CF Industries Holdings, I… | $99.54 | 16.12B | +4% | -35% | -71% | +141% | 9.40 | 3.49 | 2.39 | 5.73 | 28.42 | 9.03 | 38.45% | 33.39% | 20.54% | 36.61% | 28.30% | 13.05% | 0.82 | 15.26 | 3.37 | 2.78 | 0.60 | 3309.00% | 1934.00% | 280.00% | 10.66% | 3.10 | 26.86% | 1.93% | 18.10% | 1.93% | 7.98 | 10.47 | 2.66 | 2.84 |
| CX | CEMEX, S.A.B. de C.V. | $12.51 | 18.15B | +115% | +23% | +399% | +332% | 4.45 | 0.13 | 0.11 | 2.99 | 0.45 | 0.42 | 31.41% | 9.96% | 5.95% | 3.11% | 4.37% | 1.41% | 0.57 | 2.96 | 0.83 | 0.59 | 2.29 | 98197.00% | -10.00% | 6888.00% | 57.37% | 0.28 | 5.34% | 7.26% | 32.30% | 45.20% | 4.71 | 7.51 | 0.47 | 1.05 |
| DD | DuPont de Nemours, Inc. | $50.05 | 20.97B | -44% | -58% | — | +29% | 211.48 | 1.49 | 3.03 | 19.97 | — | 6.76 | 30.25% | 12.56% | -11.37% | 0.53% | 1.87% | 0.34% | 0.23 | 2.75 | 2.42 | 1.05 | 2.10 | -21071.00% | -4470.00% | -1491.00% | 5.21% | 0.61 | 4.79% | 2.88% | 609.20% | 19.21% | 26.93 | 21.47 | 3.38 | 0.72 |
| DOW | Dow Inc. | $30.73 | 22.05B | -60% | -60% | — | — | -8.30 | 1.36 | 0.54 | 31.61 | — | 3.33 | 5.99% | 0.65% | -6.56% | -15.72% | 0.79% | -4.53% | 1.22 | 0.30 | 1.97 | 1.14 | 13.28 | -33503.00% | -697.00% | 85828.00% | -6.65% | 0.11 | -4.51% | 6.84% | -56.80% | 6.84% | 144.45 | -25.96 | 0.94 | 1.60 |
| IFF | International Flavors & F… | $82.23 | 21.06B | -59% | -61% | -71% | — | -55.57 | 1.46 | 1.90 | 13.29 | — | -156.61 | 30.95% | 9.18% | -3.43% | -2.65% | 4.24% | -1.37% | 0.42 | 4.37 | 1.42 | 0.59 | 2.75 | -25368.00% | -517.00% | -5748.00% | 1.24% | 0.22 | 1.20% | 1.98% | -109.90% | 20.29% | 26.08 | 101.86 | 2.39 | 1.73 |
| RPM | RPM International Inc. | $114.12 | 14.62B | -13% | -58% | -94% | -59% | 21.90 | 5.24 | 2.05 | 16.41 | 126.40 | 31.05 | 41.38% | 12.29% | 9.34% | 25.59% | 15.43% | 9.61% | 1.03 | 9.39 | 2.16 | 1.23 | 2.46 | 1732.00% | 51.00% | -4074.00% | 3.56% | 0.52 | 10.52% | 1.69% | 37.00% | 2.28% | 19.62 | 33.03 | 2.41 | 4.03 |
| RS | Reliance Steel & Aluminum… | $315.64 | 16.5B | -15% | -59% | -71% | -49% | 22.88 | 2.37 | 1.19 | 14.38 | — | 4.20 | 26.79% | 7.15% | 5.17% | 10.31% | 9.06% | 7.27% | 0.28 | 18.36 | 4.88 | 2.07 | 1.36 | -1015.00% | 332.00% | -4971.00% | 2.96% | 0.98 | 5.82% | 1.50% | 34.30% | 5.00% | 18.33 | 37.30 | 1.31 | 6.25 |
| SQM | Sociedad Química y Minera… | $76.30 | 21.79B | -3% | -72% | -90% | -45% | — | 2.32 | 2.65 | 12.31 | — | 2.34 | 29.30% | 23.54% | -8.93% | 0.00% | 5.59% | 0.00% | 0.93 | 5.66 | 2.51 | 1.36 | 2.95 | -12014.00% | -3935.00% | -12363.00% | 2.53% | 0.57 | 3.97% | 0.56% | — | 1.09% | 13.48 | 47.44 | 3.17 | 2.63 |
| WLK | Westlake Corporation | $105.38 | 13.52B | -52% | -59% | — | — | -9.36 | 1.57 | 1.23 | -56.96 | — | 1.57 | 2.59% | -14.13% | -13.50% | -15.23% | -14.72% | -7.23% | 0.06 | -9.80 | 12.51 | 8.92 | 11.19 | -35280.00% | -801.00% | -27320.00% | -3.85% | 0.94 | -5.51% | 1.98% | -18.50% | 35.72% | -7.18 | -21.39 | 1.01 | 1.42 |
About LyondellBasell Industries N.V.
LyondellBasell Industries N.V. operates as a chemical company in the United States, Germany, Mexico, Italy, Poland, France, Japan, China, the Netherlands, and internationally. The company operates in six segments: Olefins and Polyolefins Americas; Olefins and Polyolefins Europe, Asia, International; Intermediates and Derivatives; Advanced Polymer Solutions; Refining; and Technology. It produces and markets olefins and co-products; polyolefins; polyethylene products, which consist of high density polyethylene, low density polyethylene, and linear low density polyethylene; and polypropylene (PP) products, such as PP homopolymers and copolymers. The company also produces and sells propylene oxide and its derivatives; oxyfuels and related products; and intermediate chemicals, such as styrene monomers, acetyls, ethylene glycols, and ethylene oxides and derivatives. In addition, it produces and markets compounds and solutions, such as polypropylene compounds, engineered plastics, masterbatches, engineered composites, colors, and powders; and advanced polymers. Further, the company refines crude oil and other crude oils of varied types and sources into gasoline and distillates; develops and licenses chemical and polyolefin process technologies; and manufactures and sells polyolefin catalysts. LyondellBasell Industries N.V. was incorporated in 2009 and is headquartered in Houston, Texas.
- CEO
- Peter Z. E. Vanacker
- Employees
- 20K
- Beta
- 0.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.15 ÷ $74.99) − 1 = -69.13% (DCF, example).