Valuation Enel Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

09-18	Europe slips, Stellantis ends at the bottom of the MIB	AN
09-18	MIB slips; Hera and Saipem lead declines	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,600	51,104	68,361	69,925	89,064	88,009	-	-
Change	-	-28.63%	33.77%	2.29%	27.37%	-1.18%	-	-
Enterprise Value (EV) ¹	123,552	111,172	128,524	125,692	146,246	152,148	158,760	163,497
Change	-	-10.02%	15.61%	-2.2%	16.35%	4.04%	4.35%	2.98%
P/E	22.7x	33.5x	21x	10.3x	22.8x	12.2x	11.6x	11.2x
PBR	2.41x	1.78x	2.15x	2.07x	2.78x	2.62x	2.52x	2.38x
PEG	-	-0.6x	0x	0x	-0.5x	0.1x	2.36x	2.95x
Capitalization / Revenue	0.81x	0.36x	0.72x	0.89x	1.11x	1.05x	1.03x	1.01x
EV / Revenue	1.4x	0.79x	1.34x	1.59x	1.82x	1.82x	1.86x	1.88x
EV / EBITDA	6.43x	5.65x	5.85x	5.51x	6.39x	6.43x	6.44x	6.39x
EV / EBIT	16.1x	9.93x	9.15x	8.52x	9.87x	9.89x	9.89x	9.83x
EV / FCF	-42.2x	-19.6x	67.4x	52.3x	44.9x	-126x	-137x	76x
FCF Yield	-2.37%	-5.1%	1.48%	1.91%	2.23%	-0.79%	-0.73%	1.32%
Dividend per Share ²	0.38	0.4	0.43	0.47	0.49	0.5163	0.5421	0.5709
Rate of return	5.39%	7.95%	6.39%	6.83%	5.52%	5.82%	6.11%	6.44%
EPS ²	0.31	0.15	0.32	0.67	0.39	0.7278	0.7637	0.7926
Distribution rate	123%	267%	134%	70.1%	126%	70.9%	71%	72%
Net sales ¹	88,006	140,517	95,565	78,947	80,346	83,739	85,136	86,999
EBITDA ¹	19,210	19,683	21,969	22,801	22,874	23,644	24,641	25,601
EBIT ¹	7,680	11,193	14,042	14,761	14,814	15,379	16,051	16,625
Net income ¹	3,189	1,682	3,438	7,016	4,261	7,240	7,536	7,785
Net Debt ¹	51,952	60,068	60,163	55,767	57,182	64,139	70,751	75,487
Reference price ²	7.046	5.030	6.730	6.886	8.877	8.869	8.869	8.869
Nbr of stocks (in thousands)	10,161,791	10,159,782	10,157,604	10,154,600	10,033,125	9,923,264	-	-
Announcement Date	3/17/22	3/16/23	3/21/24	3/13/25	3/19/26	-	-	-

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.($)
GE VERNOVA INC.	30.53x	5.15x	37.45x	0.21%	250B
NEXTERA ENERGY	19.99x	8.85x	15.18x	3.08%	168B
IBERDROLA, S.A.	19.99x	4.13x	11.34x	3.57%	151B
ENEL S.P.A.	12.19x	1.82x	6.43x	5.82%	101B
SOUTHERN COMPANY	19.13x	5.7x	12.5x	3.55%	98.38B
DUKE ENERGY CORPORATION	17.42x	5.48x	11x	3.71%	91.64B
CONSTELLATION ENERGY CORPORATION	20.05x	3.14x	12.75x	0.67%	90.25B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.65x	5.03x	12.17x	3.21%	65.33B
DOMINION ENERGY, INC.	17.74x	6.1x	12.84x	4.2%	55.92B
Average	19.52x	5.04x	14.63x	3.11%	119.08B
Weighted average by Cap.	21.23x	5.22x	17.91x	2.7%