Company Valuation: Tenaris

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,311 20,546 20,325 20,338 19,651 28,286 - -
Change - 66.9% -1.07% 0.06% -3.38% 43.94% - -
Enterprise Value (EV) 1 12,043 19,857 17,436 17,872 17,220 24,972 24,751 24,493
Change - 64.89% -12.19% 2.5% -3.65% 45.01% -0.89% -1.04%
P/E 11.2x 8.06x 5.24x 10.4x 10.6x 14.8x 13.4x 12.7x
PBR 1.03x - 1.22x 1.23x 1.18x 1.64x 1.58x 1.53x
PEG - 0x 0.1x -0.2x 9.59x 4.45x 1.3x 2.14x
Capitalization / Revenue 1.89x 1.75x 1.37x 1.62x 1.64x 2.31x 2.19x 2.11x
EV / Revenue 1.85x 1.69x 1.17x 1.43x 1.44x 2.04x 1.92x 1.83x
EV / EBITDA 8.86x 5.44x 3.58x 5.86x 5.94x 8.85x 7.9x 7.56x
EV / EBIT 17x 6.7x 4.04x 7.39x 7.54x 11.3x 9.86x 9.39x
EV / FCF -100x 25.2x 4.62x 8.23x 8.69x 15.4x 12.8x 12.6x
FCF Yield -1% 3.97% 21.7% 12.2% 11.5% 6.51% 7.81% 7.92%
Dividend per Share 2 0.41 - - 0.415 0.89 1.281 1.336 1.384
Rate of return 3.93% - - 2.21% 4.58% 4.57% 4.77% 4.94%
EPS 2 0.93 2.16 3.32 1.81 1.83 1.891 2.085 2.209
Distribution rate 44.1% - - 22.9% 48.6% 67.8% 64.1% 62.7%
Net sales 1 6,521 11,763 14,869 12,524 11,981 12,250 12,925 13,407
EBITDA 1 1,359 3,648 4,865 3,052 2,899 2,823 3,133 3,241
EBIT 1 707.5 2,963 4,316 2,419 2,283 2,211 2,509 2,609
Net income 1 1,100 2,553 3,918 2,036 1,933 1,914 2,073 2,161
Net Debt 1 -267.8 -689 -2,890 -2,466 -2,430 -3,314 -3,535 -3,793
Reference price 2 10.43 17.40 17.40 18.75 19.42 28.02 28.02 28.02
Nbr of stocks (in thousands) 1,180,537 1,180,537 1,167,889 1,084,776 1,011,824 1,009,640 - -
Announcement Date 2/16/22 2/15/23 2/21/24 2/19/25 2/18/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.82x2.04x8.85x4.57% 28.29B
36.43x6.13x23.94x0.78% 19.17B
26.34x0.96x12.75x - 1.05B
24.38x1.27x8.83x1.92% 528M
20.33x - - 1.58% 456M
Average 24.46x 2.60x 13.59x 2.21% 9.9B
Weighted average by Cap. 23.58x 3.60x 14.83x 3.01%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!