Valuation Atlantia Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-30	Mundys S.p.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-17	Eiffage becoming more resilient

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	12,037	14,293	18,784	18,784	18,784	18,784
Change	-	18.74%	31.42%	0%	0%	0%
Enterprise Value (EV) ¹	56,759	45,143	40,223	52,690	49,923	51,565
Change	-	-20.47%	-10.9%	30.99%	-5.25%	3.29%
P/E	-10.2x	23x	3.25x	88.7x	-46x	33.4x
PBR	1.95x	1.76x	1.36x	2.66x	3.54x	5.26x
PEG	-	-0x	0x	-0.9x	0x	-0x
Capitalization / Revenue	1.34x	2.27x	2.26x	1.93x	1.84x	1.76x
EV / Revenue	6.33x	7.17x	4.85x	5.43x	4.88x	4.82x
EV / EBITDA	15.1x	11.5x	8.46x	9.64x	8.84x	8.78x
EV / EBIT	255x	60x	19.8x	20.1x	19x	18.9x
EV / FCF	25.6x	-7.49x	6.86x	-30x	13.7x	23.6x
FCF Yield	3.9%	-13.3%	14.6%	-3.34%	7.28%	4.24%
Dividend per Share ²	-	0.74	0.74	1.57	1.88	1.88
Rate of return	-	4.24%	3.23%	6.84%	8.2%	8.2%
EPS ²	-1.439	0.76	7.069	0.2586	-0.4985	0.6862
Distribution rate	-	97.4%	10.5%	607%	-377%	274%
Net sales ¹	8,971	6,295	8,301	9,709	10,227	10,699
EBITDA ¹	3,755	3,910	4,757	5,463	5,645	5,871
EBIT ¹	223	753	2,035	2,621	2,633	2,730
Net income ¹	-1,177	626	5,791	124	-239	329
Net Debt ¹	44,722	30,850	21,439	33,906	31,139	32,781
Reference price ²	14.72	17.46	22.94	22.94	22.94	22.94
Nbr of stocks (in thousands)	818,011	818,824	818,824	818,824	818,824	818,824
Announcement Date	4/2/21	4/29/22	4/6/23	4/30/24	4/29/25	3/30/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TRANSURBAN GROUP	78.5x	15.42x	24.29x	5.41%	29.49B
SALIK COMPANY	26.84x	14.73x	21.63x	3.75%	10.92B
CHINA MERCHANTS EXPRESSWAY NETWORK & TECHNOLOGY HOLDINGS CO.,LTD.	13.3x	5.98x	8.28x	4.3%	9.84B
JIANGSU EXPRESSWAY COMPANY LIMITED	9.54x	4.43x	10.46x	5.63%	8.76B
SHANDONG HI-SPEED COMPANY LIMITED	16.12x	-	-	4.23%	7.18B
MOTIVA INFRAESTRUTURA DE MOBILIDADE S.A.	12.09x	4.2x	6.31x	3.35%	6.49B
PROMOTORA Y OPERADORA DE INFRAESTRUCTURA, S. A. B. DE C. V.	12.88x	3.84x	6.5x	2.88%	6.34B
ZHEJIANG EXPRESSWAY CO., LTD.	5.45x	2.87x	4.73x	7.36%	4.68B
ATLAS ARTERIA LIMITED	21.24x	52.57x	436.75x	9.01%	4.59B
Average	21.77x	13.00x	64.87x	5.1%	9.81B
Weighted average by Cap.	36.49x	12.57x	39.88x	4.96%