Valuation Pirelli & C. S.p.A.

Stocks

Market Closed - Borsa Italiana Other stock markets 11:45:00 2026-06-12 EDT			5-day change	1st Jan Change
6.305 ^EUR	+2.27%		+5.08%	+7.67%

06-12	Pirelli Extends Tire Supply Contract for Formula One	MT
06-12	Italy - Factors to watch on June 12	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,108	4,004	4,927	5,474	6,353	6,840	-	-
Change	-	-34.45%	23.05%	11.1%	16.06%	7.67%	-	-
Enterprise Value (EV) ¹	9,015	6,557	7,189	7,400	7,455	8,055	7,712	7,327
Change	-	-27.27%	9.64%	2.94%	0.75%	8.04%	-4.25%	-4.99%
P/E Ratio	20.4x	9.53x	10.3x	11.6x	11.7x	13.7x	12.4x	11.6x
PBR	1.24x	0.75x	0.9x	0.93x	0.94x	1.03x	1x	0.96x
PEG	-	0.2x	0.7x	-5.57x	1.83x	-1.72x	1.2x	1.74x
Capitalization / Revenue	1.15x	0.61x	0.74x	0.81x	0.94x	1x	0.96x	0.93x
EV / Revenue	1.69x	0.99x	1.08x	1.09x	1.1x	1.18x	1.09x	1x
EV / EBITDA	7.45x	4.66x	4.97x	4.87x	4.82x	5.11x	4.71x	4.32x
EV / EBIT	11.1x	6.71x	7.18x	6.98x	6.89x	7.39x	6.75x	6.18x
EV / FCF	20.1x	11.7x	13.9x	16.3x	9.64x	16x	13.9x	12.2x
FCF Yield	4.97%	8.56%	7.2%	6.15%	10.4%	6.24%	7.17%	8.22%
Dividend per Share ²	0.161	0.218	0.198	0.198	0.24	0.2545	0.2671	0.2998
Rate of return	2.64%	5.44%	4.02%	3.62%	4.1%	4.04%	4.24%	4.75%
EPS ²	0.3	0.42	0.48	0.47	0.5	0.4601	0.5085	0.5424
Distribution rate	53.7%	51.9%	41.3%	42.1%	48%	55.3%	52.5%	55.3%
Net sales ¹	5,332	6,616	6,650	6,773	6,776	6,844	7,107	7,337
EBITDA ¹	1,211	1,408	1,446	1,520	1,548	1,575	1,639	1,697
EBIT ¹	815.8	977.8	1,002	1,060	1,081	1,090	1,142	1,186
Net income ¹	302.8	435.9	479.1	501.1	530.7	494.3	537.4	561.8
Net Debt ¹	2,907	2,553	2,262	1,926	1,102	1,215	872	487.3
Reference price ²	6.108	4.004	4.927	5.474	5.856	6.305	6.305	6.305
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,084,882	1,084,882	-	-
Announcement Date	2/23/22	2/22/23	3/6/24	2/26/25	2/25/26	-	-	-

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.($)
PIRELLI & C. S.P.A.	13.7x	1.18x	5.11x	4.04%	7.92B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.28x	0.54x	3.2x	4.1%	5.79B
MRF LIMITED	22.52x	1.79x	11.49x	0.19%	5.6B
BALKRISHNA INDUSTRIES LIMITED	29.19x	3.72x	16.27x	0.81%	4.09B
CHENG SHIN RUBBER IND. CO., LTD.	21.41x	1.19x	7.26x	3.74%	3.51B
APOLLO TYRES LIMITED	15.81x	0.95x	6.54x	1.69%	2.65B
SHANDONG LINGLONG TYRE CO.,LTD.	13.71x	1x	7.3x	2.48%	2.57B
QINGDAO SENTURY TIRE CO., LTD.	9.92x	-	-	4.85%	2.31B
TRIANGLE TYRE CO.,LTD	10.46x	-	-	-	1.54B
CEAT LIMITED	19.62x	1.06x	8.27x	1.1%	1.42B
Average	16.26x	1.43x	8.18x	2.55%	3.74B
Weighted average by Cap.	16.30x	1.44x	7.85x	2.7%