Valuation Gap CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-07-24 EDT			5-day change	1st Jan Change
23.75 ^USD	0.00%		0.00%	-

07-16	Euro zone yields rise, gap between German and US borrowing costs smallest in a month	RE
07-08	Levi Strauss raises forecast as premium denim gains traction, but shares fall	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,747	4,954	6,931	9,077	10,406	6,843	-	-
Change	-	-26.58%	39.91%	30.97%	14.64%	-34.24%	-	-
Enterprise Value (EV) ¹	7,354	5,575	6,546	8,232	9,282	5,657	5,406	5,218
Change	-	-24.2%	17.42%	25.76%	12.76%	-39.05%	-4.45%	-3.48%
P/E	27x	-24.7x	13.9x	10.9x	13.1x	7.11x	7.17x	6.44x
PBR	2.5x	2.23x	2.71x	2.83x	2.75x	1.79x	1.62x	1.33x
PEG	-	0x	-0x	0.2x	-4.12x	0.3x	-8.46x	0.6x
Capitalization / Revenue	0.4x	0.32x	0.47x	0.6x	0.68x	0.44x	0.43x	0.42x
EV / Revenue	0.44x	0.36x	0.44x	0.55x	0.6x	0.36x	0.34x	0.32x
EV / EBITDA	5.2x	10.4x	5.8x	5.11x	5.76x	3.43x	3.05x	2.87x
EV / EBIT	8.08x	-929x	10.8x	7.4x	8.32x	4.91x	4.23x	3.82x
EV / FCF	64x	-71.5x	5.89x	7.92x	11.3x	9.24x	5.65x	-
FCF Yield	1.56%	-1.4%	17%	12.6%	8.87%	10.8%	17.7%	-
Dividend per Share ²	0.6025	0.6	0.6	0.6	0.66	0.6861	0.7115	0.7347
Rate of return	3.33%	4.42%	3.21%	2.49%	2.36%	3.61%	3.74%	3.86%
EPS ²	0.67	-0.55	1.34	2.2	2.13	2.673	2.65	2.954
Distribution rate	89.9%	-109%	44.8%	27.3%	31%	25.7%	26.8%	24.9%
Net sales ¹	16,670	15,616	14,889	15,086	15,366	15,578	16,018	16,425
EBITDA ¹	1,414	534	1,128	1,612	1,611	1,651	1,774	1,818
EBIT ¹	910	-6	606	1,112	1,115	1,151	1,278	1,367
Net income ¹	256	-202	502	844	816	973.3	977.7	1,034
Net Debt ¹	607	621	-385	-845	-1,124	-1,186	-1,437	-1,625
Reference price ²	18.07	13.57	18.69	24.07	27.98	19.01	19.01	19.01
Nbr of stocks (in thousands)	373,403	365,049	370,833	377,122	371,922	359,979	-	-
Announcement Date	3/3/22	3/9/23	3/7/24	3/6/25	3/5/26	-	-	-

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.($)
INDITEX	25.01x	3.85x	13.62x	3.56%	193B
FAST RETAILING CO., LTD.	46.31x	5.68x	23.68x	0.8%	143B
ROSS STORES, INC.	30.64x	2.92x	19.53x	0.75%	76.63B
KERING	42.59x	2.63x	10.34x	1.46%	33.83B
TAPESTRY, INC.	20.93x	3.78x	15.1x	1.12%	28.81B
HENNES & MAURITZ AB	21.14x	1.42x	8.04x	4.45%	27.01B
NEXT PLC	18.62x	2.57x	11.46x	1.93%	22.52B
BURLINGTON STORES, INC.	30.23x	1.76x	14.87x	-.--%	21.77B
LPP SA	14.31x	1.69x	7.28x	4.52%	9.88B
Average	27.75x	2.92x	13.77x	2.07%	61.83B
Weighted average by Cap.	31.68x	3.82x	16.47x	2.07%