Valuation Rheinmetall AG

Equities

Real-time Estimate Tradegate Other stock markets 08:16:25 2024-09-10 EDT			5-day change	1st Jan Change
510.30 ^EUR	+0.65%		-2.12%	+77.35%

06:58am	Leonardo Continues Ongoing Talks with Airbus, Thales, Rheinmetall	MT
09-09	Leonardo in talks on alliances and joint ventures, CEO says	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,401	3,730	3,588	8,037	12,451	22,013	-	-
Change	-	-15.25%	-3.81%	123.99%	54.92%	76.8%	-	-
Enterprise Value (EV) ¹	4,453	3,726	3,470	8,463	13,514	22,795	22,342	21,708
Change	-	-16.33%	-6.87%	143.89%	59.68%	68.69%	-1.99%	-2.84%
P/E ratio	13.2x	-140x	12.4x	17.2x	23.8x	25.1x	17.4x	12.9x
PBR	2.07x	1.98x	1.49x	2.87x	4.01x	5.53x	4.45x	3.53x
PEG	-	1x	-0x	0.3x	2.1x	0.4x	0.4x	0.4x
Capitalization / Revenue	0.7x	0.63x	0.63x	1.25x	1.74x	2.21x	1.8x	1.46x
EV / Revenue	0.71x	0.63x	0.61x	1.32x	1.88x	2.29x	1.82x	1.44x
EV / EBITDA	5.62x	5.76x	4.03x	8.64x	11x	12.3x	9.41x	7.09x
EV / EBIT	8.7x	8.75x	5.71x	11.6x	15.1x	15.6x	11.5x	8.41x
EV / FCF	14.2x	17.2x	8.28x	-48.4x	39.2x	38.2x	26.4x	17.4x
FCF Yield	7.05%	5.82%	12.1%	-2.07%	2.55%	2.62%	3.78%	5.74%
Dividend per Share ²	2.4	2	3.3	4.3	5.7	7.659	10.98	14.48
Rate of return	2.34%	2.31%	3.97%	2.31%	1.99%	1.51%	2.17%	2.86%
EPS ²	7.77	-0.62	6.72	10.82	12.07	20.22	29.09	39.28
Distribution rate	30.9%	-323%	49.1%	39.7%	47.2%	37.9%	37.8%	36.9%
Net sales ¹	6,255	5,875	5,658	6,410	7,176	9,971	12,258	15,045
EBITDA ¹	792	647	862	980	1,226	1,849	2,375	3,061
EBIT ¹	512	426	608	731	897	1,458	1,946	2,582
Net income ¹	335	-27	291	469	535	878.6	1,273	1,732
Net Debt ¹	52	-4	-118	426	1,063	782.7	329.3	-305.1
Reference price ²	102.40	86.58	83.06	186.05	287.00	507.00	507.00	507.00
Nbr of stocks (in thousands)	42,982	43,083	43,197	43,197	43,382	43,417	-	-
Announcement Date	20-03-18	21-03-01	22-03-17	23-03-16	24-03-14	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RHEINMETALL AG	25.08x	2.29x	12.33x	+1.51%	24.3B
RTX CORPORATION	33.76x	2.48x	15.52x	+2.04%	161B
GENERAL DYNAMICS CORPORATION	20.77x	1.84x	14.81x	+1.86%	82.73B
NORTHROP GRUMMAN CORPORATION	20.82x	2.12x	15.32x	+1.52%	76.66B
ROLLS-ROYCE HOLDINGS PLC	26.9x	2.34x	13.03x	+1.13%	52.54B
BAE SYSTEMS PLC	19.76x	1.62x	12.08x	+2.50%	50.81B
L3HARRIS TECHNOLOGIES, INC.	29.29x	2.58x	13.88x	+2.02%	43.49B
HINDUSTAN AERONAUTICS LIMITED	43.02x	8.16x	31.2x	+0.95%	37.1B
AXON ENTERPRISE, INC.	151.2x	13.2x	56.29x	-.--%	27.54B
BHARAT ELECTRONICS LIMITED	44.47x	8.22x	33.45x	+0.95%	24.51B
Average	41.51x	4.48x	21.79x	+1.45%	58.06B
Weighted average by Cap.	34.27x	3.37x	18.30x	+1.67%