Valuation Constellium CINNOBER BOAT

Stocks

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

06-29	Constellium Sells Stake In Chinese Automotive Joint Venture	MT
06-29	Constellium SE(NYSE:CSTM) dropped from Russell Small Cap Comp Value Benchmark	CI

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	3,600	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	62.72%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,917	4,643	3,956
Change	-	-17.2%	23.71%	-27.05%	19.31%	30.92%	-5.57%	-14.8%
P/E	9x	5.37x	21.5x	27.3x	9.89x	8.66x	11.3x	10.5x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	3.17x	2.47x	1.76x
PEG	-	0.3x	-0.4x	-0.5x	0x	0.1x	-0.5x	1.36x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.4x	0.4x	0.38x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.55x	0.51x	0.42x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.75x	5.57x	4.49x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	7.74x	8.97x	6.98x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	16.4x	15.3x	11.1x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	6.11%	6.55%	9.03%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	3.054	2.338	2.519
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	8,918	9,089	9,426
EBITDA ¹	581	673	713	595.3	715.3	855.8	833.9	881.3
EBIT ¹	314	334	337	235.1	437.1	635.1	517.5	566.9
Net income ¹	257	301	125	53.51	230.8	422	322.5	329.2
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,318	1,043	356
Reference price ²	15.75	11.07	18.06	9.92	16.05	26.44	26.44	26.44
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	6.13x	1.01x	3.72x	-	28.93B
HINDALCO INDUSTRIES LIMITED	9.16x	0.87x	6.54x	0.61%	22.21B
ALUMINUM CORPORATION OF CHINA LIMITED	4.87x	0.53x	2.13x	8.16%	20.08B
NORSK HYDRO ASA	9.34x	0.83x	4.75x	6.2%	17.23B
ALCOA CORPORATION	6.25x	0.84x	3.66x	0.82%	12.85B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.81x	-	-	4.07%	10.68B
TIANSHAN ALUMINUM GROUP CO.,LTD	5.65x	1.39x	3.98x	9.01%	7.69B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	5.9x	1.02x	3.21x	8.63%	7.26B
NATIONAL ALUMINIUM COMPANY LIMITED	11.4x	3.21x	7.12x	3%	6.71B
Average	7.39x	1.21x	4.39x	5.06%	14.85B
Weighted average by Cap.	7.23x	1.01x	4.28x	4.68%