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 2,924 - -
Change - -43% 19.13% -20.04% -9.5% -3.46% - -
Enterprise Value (EV) 1 7,899 3,513 7,478 6,309 6,496 6,298 6,307 6,370
Change - -55.52% 112.83% -15.63% 2.96% -3.04% 0.14% 0.99%
P/E 23.3x 10.5x 14.2x 15.1x 11.6x 9.57x 8.67x 7.99x
PBR 4.18x - 2.37x 1.73x 1.55x 1.29x 1.21x 1.15x
PEG - 0.5x -1.1x -0.6x 0.7x 0.7x 0.8x 0.93x
Capitalization / Revenue 2.7x 1.15x 1.16x 0.84x 0.71x 0.64x 0.61x 0.57x
EV / Revenue 3.46x 1.15x 2.07x 1.58x 1.52x 1.39x 1.31x 1.25x
EV / EBITDA 9.3x 3.07x 5.64x 4.32x 4.6x 4.33x 4.05x 3.85x
EV / EBIT 16.5x 5.97x 13x 13.1x 12x 10.7x 9.81x 9.2x
EV / FCF -1,328x - -47.5x 6.37x -37.4x 33.1x 34.3x 29.8x
FCF Yield -0.08% - -2.1% 15.7% -2.68% 3.02% 2.91% 3.36%
Dividend per Share 2 3.7 - 3.9 2.7 3.2 3.693 4.041 4.619
Rate of return 2.38% - 3.85% 3.44% 4.52% 5.58% 6.11% 6.98%
EPS 2 6.68 8.22 7.14 5.19 6.08 6.91 7.627 8.284
Distribution rate 55.4% - 54.6% 52% 52.6% 53.4% 53% 55.8%
Net sales 1 2,282 3,066 3,621 4,002 4,283 4,538 4,807 5,114
EBITDA 1 849.2 1,143 1,326 1,459 1,412 1,455 1,558 1,656
EBIT 1 479.2 588.8 573.2 482.7 543.2 590.1 642.9 692.3
Net income 1 313.1 385.7 335.1 243.9 285.8 324.5 357.9 391.5
Net Debt 1 1,736 - 3,292 2,962 3,467 3,375 3,383 3,446
Reference price 2 155.60 85.95 101.20 78.60 70.80 66.15 66.15 66.15
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.($)
9.57x1.39x4.33x5.58% 3.33B
10.42x1.67x5.1x5.21% 9.14B
48.73x0.91x12.25x-.--% 5.88B
-2.58x2.05x64.25x-.--% 931M
12.16x1.88x4.8x3.12% 873M
6.44x1.62x3.47x4.45% 646M
6.68x1.32x3.33x2.59% 635M
10.99x2x4.44x1.19% 477M
Average 12.80x 1.61x 12.75x 2.77% 2.74B
Weighted average by Cap. 19.88x 1.44x 9.29x 3.38%

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