Valuation Verbund CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-30	Verbund: H1 26: Weak hydro hits Verbund again, guidance trimmed
07-30	Verbund says drought cost company 370 mln euros in first half	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	24,349	25,146	25,791
Change	-	-17.55%	-0.84%	-15.06%	-7.37%	-0.03%	3.27%	2.56%
P/E	39.4x	15.9x	12.9x	13x	14.5x	19.9x	14.7x	17x
PBR	6.29x	3.76x	2.93x	2.44x	2.08x	1.85x	1.72x	1.63x
PEG	-	0.2x	0.4x	-0.8x	-0.7x	-0.6x	0.4x	-1.3x
Capitalization / Revenue	38.3x	2.64x	2.79x	2.95x	2.69x	2.74x	2.52x	2.74x
EV / Revenue	42.2x	3.02x	2.96x	3.19x	3.04x	3.26x	3.1x	3.46x
EV / EBITDA	24x	9.88x	6.89x	7.56x	8.9x	11.2x	8.94x	9.89x
EV / EBIT	32.6x	11.9x	8.84x	9.65x	11.5x	15.8x	11.9x	13.9x
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	1.511	1.954	1.722
Rate of return	1.06%	4.58%	4.94%	4%	3.23%	2.57%	3.32%	2.93%
EPS ²	2.51	4.94	6.52	5.4	4.29	2.952	3.988	3.461
Distribution rate	41.8%	72.9%	63.7%	51.9%	46.6%	51.2%	49%	49.8%
Net sales ¹	896.9	10,346	10,450	8,245	8,014	7,464	8,099	7,454
EBITDA ¹	1,579	3,161	4,490	3,480	2,737	2,183	2,812	2,608
EBIT ¹	1,162	2,626	3,502	2,726	2,112	1,544	2,113	1,855
Net income ¹	873.6	1,717	2,266	1,875	1,489	1,022	1,341	1,152
Net Debt ¹	3,511	3,898	1,759	1,977	2,818	3,921	4,718	5,363
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GE VERNOVA INC.	32.64x	5.55x	40.27x	0.2%	268B
NEXTERA ENERGY	21.5x	9.12x	15.55x	2.85%	181B
IBERDROLA, S.A.	20.31x	4.2x	11.56x	3.52%	154B
ENEL S.P.A.	13.63x	1.94x	6.94x	5.18%	114B
SOUTHERN COMPANY	20.83x	5.97x	13.25x	3.26%	107B
DUKE ENERGY CORPORATION	18.39x	5.62x	11.29x	3.53%	96.89B
CONSTELLATION ENERGY CORPORATION	21.31x	3.37x	13.43x	0.62%	97.74B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.01x	5.22x	12.34x	2.99%	69.86B
DOMINION ENERGY, INC.	19.11x	6.47x	13.43x	3.88%	60.47B
Average	20.86x	5.27x	15.34x	2.89%	127.68B
Weighted average by Cap.	22.60x	5.46x	18.86x	2.52%