Valuation Vincorion SE Börse Stuttgart

Stocks

Real-time Estimate Tradegate 08:42:28 2026-10-05 EDT			5-day change	1st Jan Change
18.21 ^EUR	-0.01%		+2.30%	-

09-24	Defense Stocks Continue Their Volatile Course With Losses	DP
09-21	Deutsche Bank Kicks Off Vincorion Coverage at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	916.5	-	-
Change	-	-	-
Enterprise Value (EV) ¹	1,017	1,000	974.1
Change	-	-1.71%	-2.6%
P/E	27.5x	21.4x	17x
PBR	9.54x	6.44x	4.9x
PEG	-	0.8x	0.7x
Capitalization / Revenue	2.93x	2.43x	2.09x
EV / Revenue	3.25x	2.65x	2.22x
EV / EBITDA	15.5x	12.2x	9.83x
EV / EBIT	18.4x	14.5x	11.7x
EV / FCF	1,850x	50.8x	24.3x
FCF Yield	0.05%	1.97%	4.11%
Dividend per Share ²	-	0.1269	0.3042
Rate of return	-	0.69%	1.66%
EPS ²	0.6673	0.8558	1.077
Distribution rate	-	14.8%	28.2%
Net sales ¹	312.7	377.1	438.1
EBITDA ¹	65.49	81.79	99.06
EBIT ¹	55.43	69.16	83.5
Net income ¹	33.02	42.66	54.03
Net Debt ¹	101	83.6	57.64
Reference price ²	18.33	18.33	18.33
Nbr of stocks (in thousands)	50,000	-	-
Announcement Date	-	-	-

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 AEROSPACE	35.47x	6.56x	27.49x	0.58%	321B
RTX CORPORATION	30.62x	2.87x	17.02x	1.55%	249B
AIRBUS SE	25.47x	1.69x	12.58x	1.81%	169B
ROLLS-ROYCE HOLDINGS PLC	34.84x	5.07x	21.3x	0.98%	162B
SAFRAN	33.06x	3.63x	16.44x	1.25%	154B
BOEING	-713.16x	1.79x	40.52x	-.--%	153B
LOCKHEED MARTIN CORPORATION	16.58x	1.61x	11.61x	2.77%	117B
HOWMET AEROSPACE INC.	42x	9.46x	29.35x	0.22%	92.23B
GENERAL DYNAMICS CORPORATION	19.42x	1.65x	13.5x	1.91%	89.17B
Average	-52.86x	3.81x	21.09x	1.23%	167.33B
Weighted average by Cap.	-44.83x	3.96x	21.67x	1.16%