Valuation Verbund Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08-20	Verbund says it uses Siemens parts cited in US cyber threat alert	RE
08-20	Siemens sees no increased level of industrial cyberattacks despite US warning	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,359	27,324	29,200	24,319	21,540	20,428	-	-
Change	-	-20.48%	6.87%	-16.72%	-11.43%	-5.16%	-	-
Enterprise Value (EV) ¹	37,870	31,223	30,959	26,296	24,358	24,362	25,134	25,777
Change	-	-17.55%	-0.84%	-15.06%	-7.37%	0.02%	3.17%	2.56%
P/E	39.4x	15.9x	12.9x	13x	14.5x	19.9x	14.5x	16.8x
PBR	6.29x	3.76x	2.93x	2.44x	2.08x	1.88x	1.72x	1.63x
PEG	-	0.2x	0.4x	-0.8x	-0.7x	-0.6x	0.4x	-1.2x
Capitalization / Revenue	38.3x	2.64x	2.79x	2.95x	2.69x	2.75x	2.52x	2.74x
EV / Revenue	42.2x	3.02x	2.96x	3.19x	3.04x	3.27x	3.1x	3.45x
EV / EBITDA	24x	9.88x	6.89x	7.56x	8.9x	11.2x	8.88x	9.84x
EV / EBIT	32.6x	11.9x	8.84x	9.65x	11.5x	15.9x	11.8x	13.8x
EV / FCF	-50.1x	33.6x	8.4x	12.5x	44.3x	-60.3x	236x	105x
FCF Yield	-2%	2.97%	11.9%	8.03%	2.26%	-1.66%	0.42%	0.95%
Dividend per Share ²	1.05	3.6	4.15	2.8	2	1.501	1.974	1.733
Rate of return	1.06%	4.58%	4.94%	4%	3.23%	2.55%	3.36%	2.95%
EPS ²	2.51	4.94	6.52	5.4	4.29	2.95	4.06	3.503
Distribution rate	41.8%	72.9%	63.7%	51.9%	46.6%	50.9%	48.6%	49.5%
Net sales ¹	896.9	10,346	10,450	8,245	8,014	7,440	8,120	7,462
EBITDA ¹	1,579	3,161	4,490	3,480	2,737	2,166	2,830	2,620
EBIT ¹	1,162	2,626	3,502	2,726	2,112	1,527	2,130	1,866
Net income ¹	873.6	1,717	2,266	1,875	1,489	1,028	1,372	1,176
Net Debt ¹	3,511	3,898	1,759	1,977	2,818	3,934	4,706	5,349
Reference price ²	98.90	78.65	84.05	70.00	62.00	58.80	58.80	58.80
Nbr of stocks (in thousands)	347,416	347,416	347,416	347,416	347,416	347,416	-	-
Announcement Date	3/17/22	3/16/23	3/14/24	3/20/25	3/18/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE VERNOVA INC.	31x	5.23x	38.28x	0.21%	254B
NEXTERA ENERGY	20.92x	9.09x	15.54x	2.93%	176B
IBERDROLA, S.A.	19.91x	4.08x	11.25x	3.6%	152B
ENEL S.P.A.	13.1x	1.89x	6.72x	5.41%	110B
SOUTHERN COMPANY	20.08x	5.86x	12.86x	3.37%	103B
CONSTELLATION ENERGY CORPORATION	22x	3.39x	13.75x	0.61%	99.04B
DUKE ENERGY CORPORATION	18.07x	5.58x	11.24x	3.57%	95.04B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.38x	5.11x	12.34x	3.12%	67.16B
DOMINION ENERGY, INC.	18.66x	6.26x	13.15x	3.99%	58.85B
Average	20.35x	5.17x	15.01x	2.98%	123.91B
Weighted average by Cap.	21.87x	5.32x	18.17x	2.6%