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 3,273 - -
Change - -43% 19.13% -20.04% -9.5% 8.07% - -
Enterprise Value (EV) 1 7,899 3,513 7,478 6,309 6,496 6,710 6,649 6,710
Change - -55.52% 112.83% -15.63% 2.96% 3.31% -0.91% 0.91%
P/E 23.3x 10.5x 14.2x 15.1x 11.6x 10.7x 9.68x 8.92x
PBR 4.18x - 2.37x 1.73x 1.55x 1.43x 1.35x 1.28x
PEG - 0.5x -1.1x -0.6x 0.7x 0.8x 0.9x 1.04x
Capitalization / Revenue 2.7x 1.15x 1.16x 0.84x 0.71x 0.72x 0.68x 0.64x
EV / Revenue 3.46x 1.15x 2.07x 1.58x 1.52x 1.48x 1.38x 1.31x
EV / EBITDA 9.3x 3.07x 5.64x 4.32x 4.6x 4.54x 4.26x 4.04x
EV / EBIT 16.5x 5.97x 13x 13.1x 12x 11.3x 10.3x 9.66x
EV / FCF -1,328x - -47.5x 6.37x -37.4x 34.4x 30.1x 35.9x
FCF Yield -0.08% - -2.1% 15.7% -2.68% 2.91% 3.32% 2.79%
Dividend per Share 2 3.7 - 3.9 2.7 3.2 3.65 4.046 4.626
Rate of return 2.38% - 3.85% 3.44% 4.52% 4.92% 5.46% 6.24%
EPS 2 6.68 8.22 7.14 5.19 6.08 6.913 7.661 8.317
Distribution rate 55.4% - 54.6% 52% 52.6% 52.8% 52.8% 55.6%
Net sales 1 2,282 3,066 3,621 4,002 4,283 4,544 4,825 5,132
EBITDA 1 849.2 1,143 1,326 1,459 1,412 1,477 1,560 1,659
EBIT 1 479.2 588.8 573.2 482.7 543.2 594.2 645.1 694.5
Net income 1 313.1 385.7 335.1 243.9 285.8 324.6 359.6 393
Net Debt 1 1,736 - 3,292 2,962 3,467 3,438 3,377 3,437
Reference price 2 155.60 85.95 101.20 78.60 70.80 74.15 74.15 74.15
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.46x1.48x4.62x6.73% 7.29B
268.42x0.8x11.07x-.--% 4.93B
10.44x1.44x4.49x5.06% 3.66B
11.37x1.89x4.05x2.73% 1.13B
-3.64x2.03x79.13x-.--% 998M
10.99x1.74x3.73x3.87% 804M
4.87x1.32x3.36x4.51% 534M
9.12x1.69x3.72x1.43% 397M
Average 40.01x 1.55x 14.27x 3.04% 2.47B
Weighted average by Cap. 73.35x 1.37x 9.85x 3.89%

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