Valuation Constellium CINNOBER BOAT

Stocks

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

07-08	UBS Adjusts Constellium Price Target to $35 From $38, Maintains Buy Rating	MT
06-29	Constellium Sells Stake In Chinese Automotive Joint Venture	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,231	1,597	2,651	1,451	2,212	3,474	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	57.02%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,851	4,561	3,927
Change	-	-17.2%	23.71%	-27.05%	19.31%	29.15%	-5.97%	-13.9%
P/E	9x	5.37x	21.5x	27.3x	9.89x	8.7x	11.4x	10.3x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	2.99x	2.35x	1.78x
PEG	-	0.3x	-0.4x	-0.5x	0x	0.1x	-0.5x	1x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.38x	0.37x	0.38x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.53x	0.49x	0.43x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.76x	5.52x	4.43x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	7.64x	8.49x	6.71x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	17.3x	17.8x	12.1x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	5.78%	5.63%	8.24%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	2.933	2.241	2.484
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,146	9,385	9,182
EBITDA ¹	581	673	713	595.3	715.3	842.8	826.8	887.2
EBIT ¹	314	334	337	235.1	437.1	634.8	537.4	585.3
Net income ¹	257	301	125	53.51	230.8	411.2	313.3	328.9
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,377	1,087	453.2
Reference price ²	15.75	11.07	18.06	9.92	16.05	25.51	25.51	25.51
Nbr of stocks (in thousands)	141,677	144,302	146,820	146,266	137,802	136,150	-	-
Announcement Date	2/23/22	2/22/23	2/21/24	2/20/25	2/18/26	-	-	-

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.($)
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.76x	1.31x	4.8x	-	36.68B
HINDALCO INDUSTRIES LIMITED	9.16x	0.86x	6.43x	0.57%	21.73B
NORSK HYDRO ASA	9.35x	0.83x	4.79x	5.89%	17.67B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.41x	-	-	-	12.25B
ALCOA CORPORATION	7.41x	0.82x	4.01x	0.9%	11.67B
TIANSHAN ALUMINUM GROUP CO.,LTD	7.01x	1.47x	4.33x	7.85%	8.47B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.56x	1.14x	3.59x	7.42%	8.24B
NATIONAL ALUMINIUM COMPANY LIMITED	11.28x	3.17x	7.04x	3.03%	6.56B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	6.26x	-	-	3.19%	3.71B
Average	8.02x	1.37x	5.00x	4.12%	14.11B
Weighted average by Cap.	8.16x	1.20x	5.04x	3.67%