Valuation CMB.TECH NV

Stocks

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
13.22 ^EUR	+2.48%		+5.76%	+63.01%

05-31	TFG Marine Pte. Ltd. announced that it has received funding from Cmb.Tech NV	CI
05-27	Trafigura says effective from 1 June 2026, CMB Tech will increase its equity stake in TFG Marine from 10 to 15 percent	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,789	3,384	3,564	1,973	2,763	4,284	-	-
Change	-	89.13%	5.34%	-44.66%	40.08%	55.04%	-	-
Enterprise Value (EV) ¹	3,352	4,900	4,036	4,556	8,179	9,333	8,929	8,415
Change	-	46.17%	-17.63%	12.87%	79.52%	14.11%	-4.32%	-5.76%
P/E	-5.28x	16.6x	4.13x	2.29x	15.6x	3.54x	9.68x	9.4x
PBR	0.91x	1.56x	1.51x	1.67x	1.05x	1.29x	1.23x	1.15x
PEG	-	-0x	0x	0.58x	-0.2x	0x	-0.2x	3.16x
Capitalization / Revenue	4.26x	3.96x	2.88x	2.1x	1.66x	2.1x	2.32x	2.2x
EV / Revenue	7.99x	5.73x	3.26x	4.85x	4.91x	4.57x	4.83x	4.31x
EV / EBITDA	69.3x	11.6x	4.91x	3.9x	8.67x	5.95x	7.17x	6.61x
EV / EBIT	-11.3x	24.7x	6.72x	4.54x	14.7x	7.48x	11.2x	10.2x
EV / FCF	-7.64x	55.2x	2.37x	-20.4x	-	14.9x	13.4x	10.5x
FCF Yield	-13.1%	1.81%	42.3%	-4.9%	-	6.72%	7.49%	9.57%
Dividend per Share ²	0.12	0.12	2.34	-	-	0.6067	0.4267	0.65
Rate of return	1.35%	0.72%	13.3%	-	-	4.11%	2.89%	4.4%
EPS ²	-1.68	1.01	4.27	4.44	0.61	4.175	1.525	1.57
Distribution rate	-7.14%	11.9%	54.8%	-	-	14.5%	28%	41.4%
Net sales ¹	419.8	854.7	1,237	940.2	1,666	2,041	1,848	1,951
EBITDA ¹	48.35	421.1	821.7	1,169	942.9	1,568	1,245	1,273
EBIT ¹	-296.6	198.2	600.7	1,002	555	1,247	794.4	824.3
Net income ¹	-339.2	202.9	862.3	870.8	161.7	996.4	449.8	492.3
Net Debt ¹	1,563	1,516	472.1	2,583	5,416	5,049	4,645	4,132
Reference price ²	8.87	16.77	17.65	10.16	9.52	14.76	14.76	14.76
Nbr of stocks (in thousands)	201,678	201,784	201,913	194,217	290,170	290,170	-	-
Announcement Date	2/3/22	2/2/23	2/1/24	2/27/25	2/26/26	-	-	-

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.($)
CMB.TECH NV	3.54x	4.57x	5.95x	4.11%	4.28B
ENBRIDGE INC.	26.22x	4.13x	13.77x	5.06%	118B
WILLIAMS COMPANIES, INC.	31.31x	10.24x	14.75x	2.88%	89.45B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.6x	2.05x	10.44x	6.15%	79.51B
KINDER MORGAN, INC.	21.76x	5.75x	11.63x	3.71%	71.33B
TC ENERGY CORPORATION	24.92x	10.03x	13.59x	3.73%	69.14B
MPLX LP	13.27x	6.4x	11.37x	7.99%	58B
TARGA RESOURCES CORP.	24.2x	3.76x	12.93x	1.91%	55.57B
ONEOK, INC.	15.36x	2.28x	10.59x	4.9%	55.35B
CHENIERE ENERGY PARTNERS, L.P.	16.19x	3.7x	11.2x	5.2%	29.69B
Average	18.94x	5.29x	11.62x	4.56%	63.04B
Weighted average by Cap.	21.63x	5.56x	12.48x	4.57%