|
Market Closed -
BME
12:35:14 2026-10-30 EDT
|
After hours 16:59:58 | |||
| 26.03 EUR | +1.32% |
|
25.98 | -0.17% |
| 10-27 | Fitch Keeps Cellnex's Ratings on Strong Deleveraging Capacity; Outlook Stable | MT |
| 10-09 | SpaceX competition weighs on Deutsche Telekom, T-Mobile US | DP |
Company Valuation: Cellnex Telecom, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 34,756 | 21,594 | 25,154 | 21,526 | 18,035 | 17,267 | - | - |
| Change | - | -37.87% | 16.48% | -14.42% | -16.22% | -4.26% | - | - |
| Enterprise Value (EV) 1 | 49,308 | 41,432 | 45,256 | 42,291 | 38,853 | 37,383 | 37,728 | 37,332 |
| Change | - | -15.97% | 9.23% | -6.55% | -8.13% | -3.78% | 0.92% | -1.05% |
| P/E | -88.2x | -107x | -81x | -610x | -51.8x | -160x | -740x | 215x |
| PBR | 2.2x | 1.33x | 1.81x | 1.52x | 1.54x | 1.51x | 1.6x | 1.68x |
| PEG | - | 2.1x | -1.6x | 6.9x | -0x | 2.3x | 9.4x | -0x |
| Capitalization / Revenue | 13.7x | 6.18x | 6.21x | 5.46x | 4.08x | 4x | 3.82x | 3.65x |
| EV / Revenue | 19.5x | 11.9x | 11.2x | 10.7x | 8.79x | 8.66x | 8.36x | 7.89x |
| EV / EBITDA | 25.7x | 15.8x | 15x | 13x | 11.7x | 10.8x | 10.4x | 9.83x |
| EV / EBIT | 211x | 180x | 99.3x | 215x | 81.6x | 52.8x | 43.4x | 36.3x |
| EV / FCF | -130x | 30.3x | 29.3x | 23.5x | 20.3x | 19.2x | 18.8x | 18.2x |
| FCF Yield | -0.77% | 3.3% | 3.41% | 4.25% | 4.92% | 5.2% | 5.32% | 5.5% |
| Dividend per Share 2 | 0.03 | 0.0519 | 0.0571 | 0.0628 | 0.3877 | 0.8137 | 0.8944 | 0.9399 |
| Rate of return | 0.06% | 0.17% | 0.16% | 0.21% | 1.41% | 3.13% | 3.44% | 3.61% |
| EPS 2 | -0.58 | -0.29 | -0.44 | -0.05 | -0.53 | -0.1627 | -0.0352 | 0.1209 |
| Distribution rate | -5.18% | -17.9% | -13% | -126% | -73.2% | -500% | -2,542% | 778% |
| Net sales 1 | 2,533 | 3,495 | 4,049 | 3,941 | 4,418 | 4,317 | 4,514 | 4,734 |
| EBITDA 1 | 1,921 | 2,630 | 3,008 | 3,250 | 3,317 | 3,463 | 3,641 | 3,799 |
| EBIT 1 | 233.1 | 230.3 | 455.8 | 197 | 476.1 | 708.4 | 869 | 1,030 |
| Net income 1 | -351.4 | -297.1 | -297.2 | -28 | -360.8 | -113.7 | -23.66 | 72.49 |
| Net Debt 1 | 14,552 | 19,838 | 20,102 | 20,765 | 20,818 | 20,116 | 20,461 | 20,065 |
| Reference price 2 | 51.18 | 30.92 | 35.66 | 30.51 | 27.43 | 26.03 | 26.03 | 26.03 |
| Nbr of stocks (in thousands) | 679,090 | 698,392 | 705,381 | 705,544 | 657,496 | 663,353 | - | - |
| Announcement Date | 2/25/22 | 3/1/23 | 2/29/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -157.92x | 8.61x | 10.73x | 3.17% | 19.03B | |
| 563.66x | 39.61x | 79.06x | - | 1,954B | |
| 36.04x | 5.63x | 23.35x | 0.23% | 172B | |
| 13.21x | 2.5x | 6.4x | 2.83% | 156B | |
| 10.44x | 2.22x | 5.98x | 5.31% | 141B | |
| 30.76x | 5.57x | 9.76x | 1.69% | 129B | |
| 7.57x | 1.33x | 4.83x | 5.96% | 79.08B | |
| 18.36x | 2.13x | 8.06x | 3.8% | 70.7B | |
| 13.88x | 2.29x | 7.5x | 3.03% | 67.01B | |
| 13.07x | 1.41x | 4.77x | 3.48% | 35.95B | |
| Average | 54.91x | 7.13x | 16.04x | 3.27% | 282.42B | |
| Weighted average by Cap. | 394.97x | 28.47x | 57.87x | 2.96% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CLNX Stock
- Valuation Cellnex Telecom, S.A.
Select your edition
All financial news and data tailored to specific country editions
