Valuation Alstom CBOE

Stocks

Market Closed - CBOE 11:30:00 2026-09-01 EDT			5-day change	1st Jan Change
15.85 ^EUR	-3.10%		+1.87%	-34.92%

08-10	Innate and chips shine, Porsche Automobil hits the brakes
08-04	ALSTOM S.A Receives EUR 270 Million Contract To Provide 25 Additional X?trapolis 2.0 Trains In Australia	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,942	9,542	5,430	9,406	11,209	7,323	-	-
Change	-	20.14%	-43.09%	73.21%	19.17%	-34.67%	-	-
Enterprise Value (EV) ¹	10,027	11,677	8,424	9,928	12,467	8,527	8,368	7,987
Change	-	16.45%	-27.86%	17.85%	25.58%	-31.61%	-1.86%	-4.56%
P/E	-13.6x	-71.7x	-17.4x	65.7x	40.4x	13.5x	10.1x	8.44x
PBR	0.89x	1.05x	0.63x	0.9x	-	0.64x	0.61x	0.57x
PEG	-	0.9x	-0x	-0x	0.4x	0.1x	0.3x	0.4x
Capitalization / Revenue	0.51x	0.58x	0.31x	0.51x	0.58x	0.36x	0.34x	0.33x
EV / Revenue	0.65x	0.71x	0.48x	0.54x	0.65x	0.42x	0.39x	0.36x
EV / EBITDA	6.1x	6.72x	4.6x	4.84x	6.29x	4.88x	4.27x	3.7x
EV / EBIT	13.1x	13.7x	8.45x	8.43x	10.7x	6.37x	5.59x	4.91x
EV / FCF	-10.1x	58.7x	-14.9x	20.3x	38.5x	67.1x	34.6x	23x
FCF Yield	-9.89%	1.7%	-6.73%	4.94%	2.6%	1.49%	2.89%	4.36%
Dividend per Share ²	0.25	0.25	-	-	-	0.2257	0.3643	0.4945
Rate of return	1.18%	1%	-	-	-	1.43%	2.3%	3.12%
EPS ²	-1.56	-0.35	-0.81	0.31	0.6	1.17	1.571	1.876
Distribution rate	-16%	-71.4%	-	-	-	19.3%	23.2%	26.4%
Net sales ¹	15,471	16,507	17,619	18,489	19,171	20,169	21,301	22,419
EBITDA ¹	1,643	1,738	1,833	2,051	1,981	1,747	1,961	2,159
EBIT ¹	767	852	997	1,177	1,168	1,339	1,497	1,626
Net income ¹	-581	-132	-309	149	324	549.3	726.8	877.3
Net Debt ¹	2,085	2,135	2,994	522	1,258	1,203	1,045	663.8
Reference price ²	21.27	25.08	14.13	20.38	24.26	15.83	15.83	15.83
Nbr of stocks (in thousands)	373,392	380,453	384,291	461,511	462,030	462,616	-	-
Announcement Date	5/11/22	5/10/23	5/8/24	5/14/25	5/13/26	-	-	-