Valuation Hexcel Corporation Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets 03:28:40 2019-07-02 EDT			5-day change	1st Jan Change
64.50 ^EUR	+2.38%		-.--%	+29.00%

08-04	Deutsche Bank Adjusts Hexcel Price Target to $100 From $94, Maintains Hold Rating	MT
07-31	UBS Adjusts Price Target on Hexcel to $126 From $113, Maintain Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,346	4,953	6,203	5,079	5,883	7,890	-	-
Change	-	13.99%	25.23%	-18.13%	15.83%	34.11%	-	-
Enterprise Value (EV) ¹	5,041	5,565	6,835	5,654	6,805	8,671	8,558	8,517
Change	-	10.39%	22.82%	-17.27%	20.35%	27.43%	-1.31%	-0.48%
P/E	273x	39.5x	59.5x	39.4x	53.9x	45.7x	33.3x	25.9x
PBR	2.93x	3.19x	3.63x	3.32x	4.47x	5.81x	5.25x	4.9x
PEG	-	0x	-3.5x	1.4x	-3.9x	0.7x	0.9x	0.9x
Capitalization / Revenue	3.28x	3.14x	3.47x	2.67x	3.11x	3.77x	3.38x	3.13x
EV / Revenue	3.81x	3.53x	3.82x	2.97x	3.59x	4.14x	3.66x	3.38x
EV / EBITDA	24.2x	19.2x	20x	15.7x	20.5x	21.4x	18x	15.7x
EV / EBIT	72x	34.1x	31.5x	23.9x	32.5x	31.4x	25.2x	21.3x
EV / FCF	40.7x	57.5x	45.9x	27.9x	43.3x	40.7x	32x	27.9x
FCF Yield	2.46%	1.74%	2.18%	3.59%	2.31%	2.45%	3.12%	3.59%
Dividend per Share ²	-	0.4	0.5	0.6	0.68	0.7233	0.7971	0.889
Rate of return	-	0.68%	0.68%	0.96%	0.92%	0.69%	0.76%	0.85%
EPS ²	0.19	1.49	1.24	1.59	1.37	2.282	3.132	4.031
Distribution rate	-	26.8%	40.3%	37.7%	49.6%	31.7%	25.4%	22.1%
Net sales ¹	1,325	1,578	1,789	1,903	1,894	2,093	2,337	2,521
EBITDA ¹	208	289.5	341.5	360.1	331.7	405.4	476.4	543.1
EBIT ¹	70	163.3	216.7	236.1	209.4	276	339.5	399.3
Net income ¹	16.1	126.3	105.7	132.1	109.4	175.4	237.2	301.4
Net Debt ¹	695.6	611.5	631.5	575.3	922	781.7	668	627.1
Reference price ²	51.80	58.85	73.75	62.70	73.90	104.33	104.33	104.33
Nbr of stocks (in thousands)	83,894	84,171	84,111	81,002	79,606	75,623	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/22/25	1/28/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	44.81x	8.04x	33.4x	0.47%	396B
RTX CORPORATION	36.73x	3.4x	19.99x	1.29%	300B
ROLLS-ROYCE HOLDINGS PLC	36.98x	5.43x	23.18x	0.9%	176B
LOCKHEED MARTIN CORPORATION	18.99x	1.82x	13.11x	2.43%	133B
GENERAL DYNAMICS CORPORATION	22.65x	1.91x	15.67x	1.64%	104B
BAE SYSTEMS PLC	27.52x	1.98x	13.85x	1.85%	82.22B
NORTHROP GRUMMAN CORPORATION	19.21x	2x	14.21x	1.74%	79.2B
RHEINMETALL AG	34.28x	3.81x	16.69x	1.25%	64.52B
Average	30.15x	3.55x	18.76x	1.45%	166.71B
Weighted average by Cap.	34.56x	4.62x	22.48x	1.19%