Company Valuation: Sixt SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,164 3,513 4,185 3,347 3,029 3,142 - -
Change - -43% 19.13% -20.04% -9.5% 3.75% - -
Enterprise Value (EV) 1 7,899 3,513 7,478 6,309 6,496 6,516 6,525 6,588
Change - -55.52% 112.83% -15.63% 2.96% 0.31% 0.14% 0.96%
P/E 23.3x 10.5x 14.2x 15.1x 11.6x 10.2x 9.23x 8.49x
PBR 4.18x - 2.37x 1.73x 1.55x 1.38x 1.29x 1.22x
PEG - 0.5x -1.1x -0.6x 0.7x 0.8x 0.9x 0.98x
Capitalization / Revenue 2.7x 1.15x 1.16x 0.84x 0.71x 0.69x 0.65x 0.61x
EV / Revenue 3.46x 1.15x 2.07x 1.58x 1.52x 1.44x 1.36x 1.29x
EV / EBITDA 9.3x 3.07x 5.64x 4.32x 4.6x 4.47x 4.19x 3.97x
EV / EBIT 16.5x 5.97x 13x 13.1x 12x 11x 10.1x 9.5x
EV / FCF -1,328x - -47.5x 6.37x -37.4x 26.8x 35.5x 30.8x
FCF Yield -0.08% - -2.1% 15.7% -2.68% 3.73% 2.82% 3.25%
Dividend per Share 2 3.7 - 3.9 2.7 3.2 3.641 4.046 4.626
Rate of return 2.38% - 3.85% 3.44% 4.52% 5.17% 5.74% 6.57%
EPS 2 6.68 8.22 7.14 5.19 6.08 6.894 7.635 8.295
Distribution rate 55.4% - 54.6% 52% 52.6% 52.8% 53% 55.8%
Net sales 1 2,282 3,066 3,621 4,002 4,283 4,531 4,813 5,120
EBITDA 1 849.2 1,143 1,326 1,459 1,412 1,458 1,559 1,658
EBIT 1 479.2 588.8 573.2 482.7 543.2 591.7 643.5 693.1
Net income 1 313.1 385.7 335.1 243.9 285.8 323.7 358.4 392
Net Debt 1 1,736 - 3,292 2,962 3,467 3,374 3,383 3,446
Reference price 2 155.60 85.95 101.20 78.60 70.80 70.45 70.45 70.45
Nbr of stocks (in thousands) 46,943 46,943 46,943 46,943 46,943 46,943 - -
Announcement Date 3/2/22 2/28/23 3/27/24 2/28/25 3/4/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.27x1.55x4.77x5.89% 8.18B
47x0.89x12.01x-.--% 5.67B
8.66x1.74x3.78x3.33% 897M
11.31x1.81x4.66x3.3% 825M
6.14x1.29x3.25x3.09% 573M
-1.76x2.02x65.55x-.--% 568M
10.65x1.97x4.36x1.23% 462M
Average 13.04x 1.61x 14.05x 2.41% 2.45B
Weighted average by Cap. 21.36x 1.37x 9.05x 3.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield