Valuation Verbund CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 07:21:01 2026-07-03 EDT			5-day change	1st Jan Change
55.95 ^EUR	0.00%		0.00%	-

05-21	Berenberg Cuts Price Target, Forecasts for Verbund on Generation, Tax Headwinds	MT
05-18	Verbund Kept at Underperform as RBC Notes Q1 Results; Estimates Updated	MT

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	19,247	-	-
Change	-	-20.48%	6.87%	-16.72%	-11.43%	-10.65%	-	-
Enterprise Value (EV) ¹	37,870	31,223	30,959	26,296	24,358	23,195	23,960	24,656
Change	-	-17.55%	-0.84%	-15.06%	-7.37%	-4.78%	3.3%	2.9%
P/E	39.4x	15.9x	12.9x	13x	14.5x	17.3x	14.7x	16.8x
PBR	6.29x	3.76x	2.93x	2.44x	2.08x	1.77x	1.64x	1.56x
PEG	-	0.2x	0.4x	-0.8x	-0.7x	-0.7x	0.8x	-1.3x
Capitalization / Revenue	38.3x	2.64x	2.79x	2.95x	2.69x	2.59x	2.48x	2.64x
EV / Revenue	42.2x	3.02x	2.96x	3.19x	3.04x	3.12x	3.08x	3.38x
EV / EBITDA	24x	9.88x	6.89x	7.56x	8.9x	10.1x	8.79x	9.72x
EV / EBIT	32.6x	11.9x	8.84x	9.65x	11.5x	14x	11.9x	13.8x
EV / FCF	-50.1x	33.6x	8.4x	12.5x	44.3x	-57.4x	243x	82.3x
FCF Yield	-2%	2.97%	11.9%	8.03%	2.26%	-1.74%	0.41%	1.21%
Dividend per Share ²	1.05	3.6	4.15	2.8	2	1.603	1.885	1.65
Rate of return	1.06%	4.58%	4.94%	4%	3.23%	2.89%	3.4%	2.98%
EPS ²	2.51	4.94	6.52	5.4	4.29	3.198	3.773	3.288
Distribution rate	41.8%	72.9%	63.7%	51.9%	46.6%	50.1%	50%	50.2%
Net sales ¹	896.9	10,346	10,450	8,245	8,014	7,439	7,772	7,300
EBITDA ¹	1,579	3,161	4,490	3,480	2,737	2,307	2,725	2,537
EBIT ¹	1,162	2,626	3,502	2,726	2,112	1,661	2,011	1,788
Net income ¹	873.6	1,717	2,266	1,875	1,489	1,097	1,305	1,131
Net Debt ¹	3,511	3,898	1,759	1,977	2,818	3,948	4,714	5,409
Reference price ²	98.90	78.65	84.05	70.00	62.00	55.40	55.40	55.40
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.	36.22x	6.39x	46.8x	0.18%	299B
NEXTERA ENERGY	22.07x	9.26x	15.31x	2.79%	184B
IBERDROLA, S.A.	21.3x	4.4x	11.92x	3.38%	164B
ENEL S.P.A.	14.02x	1.99x	6.98x	5.09%	116B
SOUTHERN COMPANY	22.14x	6.07x	13.4x	3.1%	110B
DUKE ENERGY CORPORATION	19.19x	5.75x	11.46x	3.38%	101B
CONSTELLATION ENERGY CORPORATION	19.53x	3.03x	11.88x	0.7%	85.44B
AMERICAN ELECTRIC POWER COMPANY, INC.	21.73x	5.41x	13x	2.79%	75.36B
DOMINION ENERGY, INC.	19.38x	6.4x	13.69x	3.83%	61.35B
Average	21.73x	5.41x	16.05x	2.81%	133.02B
Weighted average by Cap.	24.14x	5.75x	20.93x	2.43%