Valuation Voestalpine LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 02:49:36 2026-07-03 EDT			5-day change	1st Jan Change
42.12 ^EUR	0.00%		0.00%	-

06-22	Oddo BHF Boosts Voestalpine's PT, Maintains Neutral Rating	MT
06-17	European Steelmakers Urge Reforms of EU's Emissions Trading System	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,824	5,538	4,458	3,858	6,484	7,129	-	-
Change	-	14.82%	-19.51%	-13.46%	68.09%	9.94%	-	-
Enterprise Value (EV) ¹	7,115	7,199	6,109	5,508	7,748	8,377	8,206	7,815
Change	-	1.19%	-15.15%	-9.84%	40.68%	8.12%	-2.04%	-4.77%
P/E	3.71x	5.2x	44.1x	25x	15.5x	11.1x	8.7x	7.99x
PBR	0.7x	0.72x	0.6x	0.53x	0.86x	0.88x	0.82x	0.75x
PEG	-	-0.3x	-0.5x	0.5x	0x	0.2x	0.3x	0.9x
Capitalization / Revenue	0.32x	0.3x	0.27x	0.25x	0.43x	0.46x	0.44x	0.43x
EV / Revenue	0.48x	0.4x	0.37x	0.35x	0.51x	0.54x	0.51x	0.47x
EV / EBITDA	3.11x	2.83x	3.67x	4.09x	5.22x	4.7x	4.01x	3.74x
EV / EBIT	4.89x	4.43x	10.7x	12.1x	10.7x	8.3x	6.51x	6.04x
EV / FCF	12.1x	6.51x	16.7x	17.7x	13.9x	32.9x	17.8x	12.1x
FCF Yield	8.28%	15.4%	5.99%	5.66%	7.19%	3.04%	5.6%	8.29%
Dividend per Share ²	1.2	1.5	0.7	0.6	0.75	1.117	1.427	1.47
Rate of return	4.44%	4.8%	2.69%	2.67%	1.98%	2.69%	3.43%	3.53%
EPS ²	7.28	6.01	0.59	0.9	2.44	3.743	4.778	5.204
Distribution rate	16.5%	25%	119%	66.7%	30.7%	29.8%	29.9%	28.2%
Net sales ¹	14,923	18,225	16,684	15,744	15,063	15,543	16,199	16,465
EBITDA ¹	2,291	2,545	1,666	1,346	1,486	1,781	2,044	2,092
EBIT ¹	1,454	1,624	569.3	455.1	723.5	1,009	1,260	1,294
Net income ¹	1,300	1,066	100.8	153.5	424.7	645.9	824.2	898.7
Net Debt ¹	2,291	1,661	1,651	1,650	1,264	1,248	1,077	685.8
Reference price ²	27.02	31.28	26.00	22.50	37.82	41.58	41.58	41.58
Nbr of stocks (in thousands)	178,521	177,057	171,451	171,451	171,451	171,451	-	-
Announcement Date	6/8/22	6/7/23	6/4/24	6/4/25	6/3/26	-	-	-

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.($)
NUCOR CORPORATION	13.35x	1.39x	7.74x	1.02%	50.27B
ARCELORMITTAL	13.65x	0.83x	6.62x	0.99%	48.2B
STEEL DYNAMICS, INC.	13.65x	1.52x	8.92x	0.96%	31.78B
CARPENTER TECHNOLOGY CORPORATION	57.33x	9.56x	35.26x	0.13%	29.67B
TATA STEEL LIMITED	12.5x	1.19x	6.95x	2.24%	24.54B
NIPPON STEEL CORPORATION	8.58x	0.66x	5.91x	4.52%	17.61B
POSCO HOLDINGS INC.	13.01x	0.54x	5.15x	3.11%	15.5B
LLOYDS METALS AND ENERGY LIMITED	14.46x	4.27x	11.1x	0.06%	10.71B
SSAB AB	12.46x	0.8x	6.08x	3.11%	9.25B
Average	17.67x	2.31x	10.41x	1.79%	26.39B
Weighted average by Cap.	18.50x	2.29x	10.81x	1.45%