|
Real-time Estimate
Tradegate
05:37:03 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 46.33 EUR | -1.68% |
|
+2.79% | +22.82% |
| 08-26 | Steel Stocks Extend Strong Rebound, China Sector Under Pressure | DP |
| 08-17 | Bank of America recommends buying Salzgitter, sector in demand | DP |
Company Valuation: Voestalpine AG
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 | 8,079 | - | - |
| Change | - | 14.82% | -19.51% | -13.46% | 68.09% | 24.59% | - | - |
| Enterprise Value (EV) 1 | 7,115 | 7,199 | 6,109 | 5,508 | 7,748 | 9,309 | 9,043 | 8,839 |
| Change | - | 1.19% | -15.15% | -9.84% | 40.68% | 20.14% | -2.86% | -2.25% |
| P/E | 3.71x | 5.2x | 44.1x | 25x | 15.5x | 12.7x | 9.47x | 8.75x |
| PBR | 0.7x | 0.72x | 0.6x | 0.53x | 0.86x | 1x | 0.92x | 0.85x |
| PEG | - | -0.3x | -0.5x | 0.5x | 0x | 0.2x | 0.3x | 1.07x |
| Capitalization / Revenue | 0.32x | 0.3x | 0.27x | 0.25x | 0.43x | 0.51x | 0.49x | 0.48x |
| EV / Revenue | 0.48x | 0.4x | 0.37x | 0.35x | 0.51x | 0.59x | 0.55x | 0.53x |
| EV / EBITDA | 3.11x | 2.83x | 3.67x | 4.09x | 5.22x | 5.27x | 4.33x | 4.17x |
| EV / EBIT | 4.89x | 4.43x | 10.7x | 12.1x | 10.7x | 9.23x | 6.91x | 6.6x |
| EV / FCF | 12.1x | 6.51x | 16.7x | 17.7x | 13.9x | 42.2x | 16.6x | 13.9x |
| FCF Yield | 8.28% | 15.4% | 5.99% | 5.66% | 7.19% | 2.37% | 6.02% | 7.19% |
| Dividend per Share 2 | 1.2 | 1.5 | 0.7 | 0.6 | 0.75 | 1.182 | 1.471 | 1.419 |
| Rate of return | 4.44% | 4.8% | 2.69% | 2.67% | 1.98% | 2.51% | 3.12% | 3.01% |
| EPS 2 | 7.28 | 6.01 | 0.59 | 0.9 | 2.44 | 3.71 | 4.975 | 5.384 |
| Distribution rate | 16.5% | 25% | 119% | 66.7% | 30.7% | 31.9% | 29.6% | 26.4% |
| Net sales 1 | 14,923 | 18,225 | 16,684 | 15,744 | 15,063 | 15,751 | 16,403 | 16,722 |
| EBITDA 1 | 2,291 | 2,545 | 1,666 | 1,346 | 1,486 | 1,768 | 2,089 | 2,121 |
| EBIT 1 | 1,454 | 1,624 | 569.3 | 455.1 | 723.5 | 1,009 | 1,309 | 1,339 |
| Net income 1 | 1,300 | 1,066 | 100.8 | 153.5 | 424.7 | 639.1 | 856.5 | 927.4 |
| Net Debt 1 | 2,291 | 1,661 | 1,651 | 1,650 | 1,264 | 1,230 | 963.9 | 760.3 |
| Reference price 2 | 27.02 | 31.28 | 26.00 | 22.50 | 37.82 | 47.12 | 47.12 | 47.12 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.7x | 0.59x | 5.27x | 2.51% | 9.39B | |
| 14.21x | 1.56x | 8.15x | 0.86% | 59.23B | |
| 17.77x | 1x | 8.08x | 0.8% | 59.22B | |
| 14.38x | 1.57x | 9.24x | 0.88% | 34.69B | |
| 13.28x | 1.18x | 7.12x | 2.26% | 24.49B | |
| 35.45x | 6.79x | 23.09x | 0.17% | 23.56B | |
| 13.06x | 0.78x | 7.26x | 3.46% | 23.63B | |
| 12.14x | 0.55x | 5.39x | 2.96% | 18.84B | |
| 14.32x | 0.95x | 7.2x | 2.67% | 11.07B | |
| -21.73x | 0.16x | 3.64x | 0.96% | 11.33B | |
| Average | 12.56x | 1.51x | 8.44x | 1.75% | 27.55B | |
| Weighted average by Cap. | 14.97x | 1.60x | 8.87x | 1.41% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VOE Stock
- Valuation Voestalpine AG
Select your edition
All financial news and data tailored to specific country editions
