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%

07-20	Hexcel, Boeing Sign Expanded Long-Term Deals	MT
07-08	Hexcel Corporation Showcases Advanced Composite Solutions At Farnborough International Airshow	CI

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	8,042	-	-
Change	-	13.99%	25.23%	-18.13%	15.83%	36.7%	-	-
Enterprise Value (EV) ¹	5,041	5,565	6,835	5,654	6,805	8,829	8,782	8,748
Change	-	10.39%	22.82%	-17.27%	20.35%	29.75%	-0.54%	-0.38%
P/E	273x	39.5x	59.5x	39.4x	53.9x	48.4x	32.5x	27.5x
PBR	2.93x	3.19x	3.63x	3.32x	4.47x	5.92x	5.37x	5.04x
PEG	-	0x	-3.5x	1.4x	-3.9x	0.8x	0.7x	1.5x
Capitalization / Revenue	3.28x	3.14x	3.47x	2.67x	3.11x	3.87x	3.46x	3.2x
EV / Revenue	3.81x	3.53x	3.82x	2.97x	3.59x	4.25x	3.77x	3.48x
EV / EBITDA	24.2x	19.2x	20x	15.7x	20.5x	22.2x	18.1x	16x
EV / EBIT	72x	34.1x	31.5x	23.9x	32.5x	33.1x	26.3x	22x
EV / FCF	40.7x	57.5x	45.9x	27.9x	43.3x	42.2x	33.3x	28.4x
FCF Yield	2.46%	1.74%	2.18%	3.59%	2.31%	2.37%	3.01%	3.52%
Dividend per Share ²	-	0.4	0.5	0.6	0.68	0.7225	0.7969	0.8889
Rate of return	-	0.68%	0.68%	0.96%	0.92%	0.68%	0.75%	0.83%
EPS ²	0.19	1.49	1.24	1.59	1.37	2.201	3.279	3.872
Distribution rate	-	26.8%	40.3%	37.7%	49.6%	32.8%	24.3%	23%
Net sales ¹	1,325	1,578	1,789	1,903	1,894	2,078	2,327	2,511
EBITDA ¹	208	289.5	341.5	360.1	331.7	398.2	485.1	545.6
EBIT ¹	70	163.3	216.7	236.1	209.4	267	333.4	398.4
Net income ¹	16.1	126.3	105.7	132.1	109.4	170.6	252	290.7
Net Debt ¹	695.6	611.5	631.5	575.3	922	787.4	739.5	706.3
Reference price ²	51.80	58.85	73.75	62.70	73.90	106.62	106.62	106.62
Nbr of stocks (in thousands)	83,894	84,171	84,111	81,002	79,606	75,427	-	-
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	40.2x	7.24x	30.1x	0.53%	354B
RTX CORPORATION	33.96x	3.08x	18.28x	1.47%	262B
ROLLS-ROYCE HOLDINGS PLC	36.74x	4.94x	22.45x	0.88%	153B
LOCKHEED MARTIN CORPORATION	17.21x	1.68x	11.82x	2.73%	119B
GENERAL DYNAMICS CORPORATION	22.34x	1.88x	15.38x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	18.19x	1.9x	13.53x	1.85%	74.62B
BAE SYSTEMS PLC	24.37x	1.8x	12.8x	2.05%	72.91B
RHEINMETALL AG	28.77x	3.17x	13.94x	1.49%	53.53B
Average	27.72x	3.21x	17.29x	1.59%	148.76B
Weighted average by Cap.	31.71x	4.17x	20.61x	1.32%