Valuation Eni Cinnober Boat

Stocks

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

10-09	RBC Tweaks Eni Forecasts Amid 'Weaker' Refining Margins	MT
10-09	Eni S.p.A. : RBC reaffirms its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	43,240	44,706	49,449	40,411	48,951	73,472	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	50.09%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	86,389	84,258	82,409
Change	-	-8.31%	15.89%	-10.12%	8.47%	34.9%	-2.47%	-2.19%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.5x	9.74x	10.3x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.45x	1.36x	1.27x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.8x	-1.76x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.73x	0.81x	0.87x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.86x	0.92x	0.98x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	4.24x	4.41x	4.46x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	6.54x	7.29x	7.58x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	9.47x	9.93x	9.53x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	10.6%	10.1%	10.5%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.185	1.142	1.188
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	4.7%	4.53%	4.71%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.966	2.588	2.437
Distribution rate	50.9%	22.4%	67.1%	127%	135%	40%	44.1%	48.8%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	100,912	91,122	84,120
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,353	19,111	18,472
EBIT ¹	9,667	20,391	13,805	10,348	8,344	13,202	11,564	10,870
Net income ¹	6,128	13,810	4,747	2,641	2,608	8,318	7,077	6,467
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,917	10,786	8,937
Reference price ²	12.22	13.29	15.35	13.09	16.14	25.21	25.21	25.21
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,914,412	-	-
Announcement Date	2/18/22	2/23/23	2/16/24	2/27/25	2/26/26	-	-	-

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.($)
ARAMCO	13.31x	3.43x	6.61x	5.34%	1,658B
CHEVRON CORPORATION	12.29x	1.82x	5.83x	3.37%	416B
PETROCHINA COMPANY LIMITED	8.27x	0.64x	4.14x	6.3%	307B
SHELL PLC	7.97x	0.93x	4.13x	3.1%	287B
TOTALENERGIES SE	7.28x	1.01x	4.15x	4.64%	195B
PETROBRAS	4.41x	1.76x	3.31x	7.27%	155B
CNOOC LIMITED	6.07x	1.68x	2.68x	7.52%	151B
EQUINOR ASA	7.63x	0.84x	1.98x	3.6%	104B
ENI S.P.A.	8.5x	0.86x	4.24x	4.7%	82.27B
Average	8.41x	1.44x	4.12x	5.09%	372.87B
Weighted average by Cap.	10.88x	2.32x	5.40x	5.07%