Valuation CONTOURGL

Stocks

Market Closed - London S.E. Other stock markets 02:30:00 2022-12-20 EST			5-day change	1st Jan Change
251.00 ^GBX	-.--%		-.--%	-

06-23	ContourGlobal Limited acquired Wallace from consortium of sellers including New Energy Partnership Limited.	CI
04-15	ContourGlobal Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,932	1,701	2,011	2,011	2,011	2,011
Change	-	-12%	18.27%	0%	0%	0%
Enterprise Value (EV) ¹	5,520	5,601	5,361	5,594	5,987	6,516
Change	-	1.47%	-4.28%	4.34%	7.02%	8.83%
P/E	147x	21.7x	8.73x	-26.1x	39.2x	-
PBR	10.6x	8.14x	3.99x	-12.4x	-27.3x	-
PEG	-	0x	0x	0x	-0x	-
Capitalization / Revenue	1.37x	0.79x	0.71x	0.85x	1.12x	1.29x
EV / Revenue	3.91x	2.6x	1.9x	2.37x	3.33x	4.17x
EV / EBITDA	8.72x	7.23x	6.4x	6.36x	8.34x	9.67x
EV / EBIT	16.6x	14.6x	11x	11.2x	17.1x	18.3x
EV / FCF	13.7x	11x	11.6x	35x	13.7x	-27.7x
FCF Yield	7.32%	9.07%	8.65%	2.86%	7.31%	-3.61%
Dividend per Share ²	0.1624	0.1786	-	-	-	-
Rate of return	5.53%	6.89%	-	-	-	-
EPS ²	0.02	0.1193	0.3488	-0.1164	0.0777	-
Distribution rate	812%	150%	-	-	-	-
Net sales ¹	1,411	2,152	2,828	2,363	1,796	1,562
EBITDA ¹	632.9	774.2	838.1	880.2	717.8	673.6
EBIT ¹	333.3	384.3	487.2	497.5	351.1	355.6
Net income ¹	16	78.3	231.3	-77.2	51.5	15.8
Net Debt ¹	3,587	3,900	3,350	3,583	3,975	4,504
Reference price ²	2.935	2.592	3.044	3.044	3.044	3.044
Nbr of stocks (in thousands)	658,338	656,141	660,664	660,664	660,664	660,664
Announcement Date	4/1/21	4/11/22	4/19/23	4/25/24	5/7/25	4/16/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CONTOURGL	-	-	-	-	2.11B
ADANI POWER LIMITED	31.79x	7.26x	20.28x	-.--%	42.26B
NTPC LTD	16.27x	2.88x	10.98x	2.56%	34.9B
TALEN ENERGY CORPORATION	17.75x	5.73x	12.24x	0.02%	18.17B
SDIC POWER HOLDINGS CO., LTD	16.33x	4.97x	9x	3.38%	17.87B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	8.09x	2.94x	7.9x	5.04%	12.97B
CAPITAL POWER CORPORATION	29.53x	4.59x	10.84x	3.79%	8.17B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.53x	1.46x	8.72x	5.14%	8.02B
GS HOLDINGS CORP.	5.95x	0.64x	3.82x	3.77%	5.96B
Average	17.03x	3.81x	10.47x	2.96%	16.72B
Weighted average by Cap.	20.17x	4.66x	12.86x	2.09%