Valuation Blackstone Group LP CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-13	Major power line for New York City trips offline for second time in July	RE
07-13	Top Midday Stories: Trump Says US to Be Guardian of Hormuz Strait; Meta to Invest Over $50 Billion in Louisiana Data Center Expansion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	92,857	55,019	99,209	132,400	120,650	95,862	-	-
Change	-	-40.75%	80.32%	33.46%	-8.88%	-20.55%	-	-
Enterprise Value (EV) ¹	98,543	63,117	107,557	141,749	130,464	105,392	104,779	104,770
Change	-	-35.95%	70.41%	31.79%	-7.96%	-19.22%	-0.58%	-0.01%
P/E	27.1x	14.4x	33.1x	37.2x	27.7x	20.7x	16.7x	15x
PBR	16.5x	11.4x	22.6x	15.4x	13.3x	10.8x	9.89x	8.98x
PEG	-	1.72x	-1.4x	2.1x	1.4x	3.47x	0.7x	1.3x
Capitalization / Revenue	7.96x	4.37x	10.2x	11.4x	9.23x	6.53x	5.11x	4.59x
EV / Revenue	8.45x	5.01x	11.1x	12.2x	9.98x	7.18x	5.58x	5.01x
EV / EBITDA	13.7x	8.08x	17.2x	19.6x	15.5x	13.9x	10.6x	9.54x
EV / EBIT	13.8x	8.15x	17.5x	19.9x	15.7x	13x	9.55x	9.71x
EV / FCF	25.1x	10.3x	28.1x	41.4x	28.7x	17.3x	9.38x	14.3x
FCF Yield	3.98%	9.67%	3.56%	2.41%	3.49%	5.77%	10.7%	7.01%
Dividend per Share ²	4.06	4.4	3.35	3.95	4.74	5.106	6.429	7.019
Rate of return	3.14%	5.93%	2.56%	2.29%	3.08%	4.18%	5.27%	5.75%
EPS ²	4.77	5.17	3.95	4.64	5.57	5.903	7.295	8.152
Distribution rate	85.1%	85.1%	84.8%	85.1%	85.1%	86.5%	88.1%	86.1%
Net sales ¹	11,663	12,590	9,694	11,649	13,077	14,670	18,776	20,901
EBITDA ¹	7,179	7,810	6,255	7,220	8,397	7,571	9,882	10,982
EBIT ¹	7,127	7,741	6,161	7,121	8,298	8,109	10,977	10,787
Net income ¹	6,171	6,633	5,061	5,967	7,111	7,510	9,508	10,593
Net Debt ¹	5,686	8,098	8,348	9,349	9,814	9,530	8,917	8,908
Reference price ²	129.39	74.19	130.92	172.42	154.14	122.04	122.04	122.04
Nbr of stocks (in thousands)	717,651	741,598	757,781	767,895	782,728	785,497	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/30/25	1/29/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KKR & CO. INC.	26.53x	10.86x	16.32x	0.81%	87.04B
ARES MANAGEMENT CORPORATION	20.45x	-	-	4.45%	27.47B
AMUNDI	11.98x	4.68x	9.19x	5.37%	20.33B
FRANKLIN RESOURCES, INC.	17.26x	1.81x	6.84x	3.93%	17.41B
THE CARLYLE GROUP INC.	14.27x	4.37x	11.86x	3.13%	16.09B
ARES CAPITAL CORPORATION	12.05x	9.26x	-	10.22%	13.48B
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.16x	20.61x	29.64x	2.15%	12.41B
INFRATIL LIMITED	41.56x	6.21x	19.74x	1.37%	8.96B
Average	22.66x	8.26x	15.60x	3.93%	25.4B
Weighted average by Cap.	22.84x	8.98x	15.18x	2.94%