Valuation FinTech Group AG CINNOBER BOAT
Stocks
0W89
DE000FTG1111
Investment Banking & Brokerage Services
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | - |
| 07-22 | FLATEXDEGIRO : Jefferies sticks Neutral | ZD |
| 07-22 | Jefferies raises Flatexdegiro target to €40, 'Hold' | DP |
Company Valuation: FinTech Group AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,222 | 695.2 | 1,227 | 1,595 | 3,931 | 3,893 | - | - |
| Change | - | -68.72% | 76.57% | 29.91% | 146.51% | -0.98% | - | - |
| Enterprise Value (EV) 1 | 785 | -1,406 | -1,438 | -1,558 | -442.1 | -650.9 | -1,052 | -1,496 |
| Change | - | -279.18% | -2.22% | -8.39% | 71.63% | -47.23% | -61.55% | -42.25% |
| P/E | 43.1x | 6.52x | 17.2x | 14.5x | 24.5x | 18.2x | 16.4x | 13.6x |
| PBR | 4.45x | 1.14x | 1.83x | 2.12x | 4.41x | 3.62x | 3.07x | 2.59x |
| PEG | - | 0x | -0.5x | 0.3x | 0.5x | 0.6x | 1.5x | 0.7x |
| Capitalization / Revenue | 5.32x | 1.71x | 3.14x | 3.32x | 7.02x | 5.91x | 5.49x | 4.9x |
| EV / Revenue | 1.88x | -3.46x | -3.68x | -3.25x | -0.79x | -0.99x | -1.48x | -1.88x |
| EV / EBITDA | 7x | -9.7x | -9.31x | -7.7x | -1.65x | -1.89x | -2.66x | -3.29x |
| EV / EBIT | 9.78x | -9.3x | -13.8x | -9.94x | -1.99x | -2.29x | -3.12x | -3.74x |
| EV / FCF | 7.94x | -22x | -84.8x | -2.46x | -2.79x | -3.41x | -4.91x | -6.42x |
| FCF Yield | 12.6% | -4.54% | -1.18% | -40.7% | -35.9% | -29.3% | -20.3% | -15.6% |
| Dividend per Share 2 | - | - | 0.04 | 0.04 | 0.3 | 0.389 | 0.4285 | 0.5593 |
| Rate of return | - | - | 0.36% | 0.27% | 0.82% | 1.07% | 1.18% | 1.54% |
| EPS 2 | 0.47 | 0.97 | 0.65 | 1.02 | 1.5 | 1.996 | 2.217 | 2.667 |
| Distribution rate | - | - | 6.15% | 3.92% | 20% | 19.5% | 19.3% | 21% |
| Net sales 1 | 418 | 407 | 390.7 | 480 | 559.8 | 658.7 | 709.6 | 795.2 |
| EBITDA 1 | 112.1 | 145 | 154.4 | 202.5 | 267.7 | 345.1 | 395 | 455.3 |
| EBIT 1 | 80.26 | 151.3 | 104.3 | 156.7 | 221.6 | 284.8 | 336.9 | 399.9 |
| Net income 1 | 51.54 | 106.1 | 71.9 | 111.5 | 160.4 | 212.7 | 239.4 | 285 |
| Net Debt 1 | -1,437 | -2,102 | -2,665 | -3,153 | -4,373 | -4,543 | -4,944 | -5,388 |
| Reference price 2 | 20.24 | 6.33 | 11.17 | 14.78 | 36.74 | 36.38 | 36.38 | 36.38 |
| Nbr of stocks (in thousands) | 109,793 | 109,893 | 109,893 | 107,932 | 106,998 | 106,998 | - | - |
| Announcement Date | 3/29/22 | 3/29/23 | 2/27/24 | 2/25/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.68x | 7.31x | - | 1.99% | 340B | |
| 11.91x | - | - | 1.9% | 223B | |
| 16.2x | - | - | 1.28% | 174B | |
| 10.95x | 1.1x | - | 3.14% | 60.5B | |
| 11.83x | 8.4x | - | 3.62% | 28.46B | |
| 6.56x | - | - | 4.29% | 27.49B | |
| 17.08x | 1.55x | 9.9x | 0.37% | 26.25B | |
| 9.84x | 7.23x | - | 3.17% | 25.75B | |
| 14.38x | 4.64x | - | 3.84% | 25.24B | |
| Average | 12.83x | 5.04x | 9.90x | 2.62% | 103.39B | |
| Weighted average by Cap. | 14.39x | 6.19x | 9.90x | 2.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FTK Stock
- 0W89 Stock
- Valuation FinTech Group AG
Select your edition
All financial news and data tailored to specific country editions
