Valuation Eni CINNOBER BOAT

Stocks

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

07-02	Kazakhstan's Karachaganak oil output restored, says a source	RE
07-02	Eni Launches Fusion JV with UK's Atomic Energy Agency	MT

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	60,011	-	-
Change	-	3.39%	10.61%	-18.28%	21.13%	22.59%	-	-
Enterprise Value (EV) ¹	61,816	56,678	65,684	59,039	64,037	72,559	71,481	70,355
Change	-	-8.31%	15.89%	-10.12%	8.47%	13.31%	-1.49%	-1.58%
P/E	7.23x	3.38x	11x	16.6x	20.7x	8.09x	9.03x	8.81x
PBR	0.98x	0.85x	0.95x	0.78x	1.02x	1.19x	1.13x	1.07x
PEG	-	0x	-0.2x	-0.4x	-16.35x	0x	-0.9x	3.58x
Capitalization / Revenue	0.56x	0.34x	0.53x	0.46x	0.6x	0.59x	0.65x	0.64x
EV / Revenue	0.81x	0.43x	0.7x	0.66x	0.78x	0.71x	0.77x	0.75x
EV / EBITDA	3.7x	2.29x	3.09x	3.26x	4.08x	3.53x	3.82x	3.69x
EV / EBIT	6.39x	2.78x	4.76x	5.71x	7.67x	5.63x	6.59x	6.41x
EV / FCF	8.12x	6.03x	11.1x	12.8x	13.7x	8.67x	9.67x	9.26x
FCF Yield	12.3%	16.6%	8.99%	7.8%	7.31%	11.5%	10.3%	10.8%
Dividend per Share ²	0.86	0.88	0.94	1	1.05	1.096	1.143	1.188
Rate of return	7.04%	6.62%	6.12%	7.64%	6.51%	5.37%	5.6%	5.82%
EPS ²	1.69	3.93	1.4	0.79	0.78	2.522	2.261	2.316
Distribution rate	50.9%	22.4%	67.1%	127%	135%	43.4%	50.5%	51.3%
Net sales ¹	76,570	132,237	93,717	88,797	82,151	102,127	92,721	94,062
EBITDA ¹	16,729	24,740	21,284	18,091	15,693	20,527	18,697	19,083
EBIT ¹	9,667	20,391	13,805	10,348	8,344	12,877	10,850	10,981
Net income ¹	6,128	13,810	4,747	2,641	2,608	7,282	6,182	6,139
Net Debt ¹	18,576	11,972	16,235	18,628	15,086	12,548	11,470	10,344
Reference price ²	12.22	13.29	15.35	13.09	16.14	20.41	20.41	20.41
Nbr of stocks (in thousands)	3,538,443	3,364,864	3,221,837	3,087,185	3,032,919	2,940,278	-	-
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	13.2x	3.28x	6.29x	5.33%	1,683B
CHEVRON CORPORATION	10.88x	1.52x	5.16x	4.3%	328B
PETROCHINA COMPANY LIMITED	6.93x	0.51x	3.24x	7.58%	231B
SHELL PLC	7.29x	0.78x	3.56x	4.08%	212B
TOTALENERGIES SE	6.47x	0.92x	3.61x	5.49%	167B
CNOOC LIMITED	4.92x	1.43x	2.31x	9.21%	127B
PETROBRAS	2.96x	1.43x	2.74x	13.55%	98.88B
EQUINOR ASA	6.36x	0.7x	1.65x	5.04%	78.07B
Average	7.38x	1.32x	3.57x	6.82%	365.61B
Weighted average by Cap.	10.74x	2.34x	5.15x	5.75%