Valuation Voestalpine AG

Stocks

Real-time Estimate Tradegate 06:14:41 2026-08-17 EDT			5-day change	1st Jan Change
45.39 ^EUR	+0.15%		-0.92%	+19.90%

05:55am	Bank of America recommends buying Salzgitter, sector in demand	DP
08-07	Erste Group Upgrades Voestalpine to Accumulate, Boosts PT	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	7,770	-	-
Change	-	14.82%	-19.51%	-13.46%	68.09%	19.83%	-	-
Enterprise Value (EV) ¹	7,115	7,199	6,109	5,508	7,748	9,000	8,736	8,530
Change	-	1.19%	-15.15%	-9.84%	40.68%	16.16%	-2.94%	-2.35%
P/E	3.71x	5.2x	44.1x	25x	15.5x	12.2x	9.13x	8.48x
PBR	0.7x	0.72x	0.6x	0.53x	0.86x	0.96x	0.89x	0.82x
PEG	-	-0.3x	-0.5x	0.5x	0x	0.2x	0.3x	1.11x
Capitalization / Revenue	0.32x	0.3x	0.27x	0.25x	0.43x	0.49x	0.47x	0.46x
EV / Revenue	0.48x	0.4x	0.37x	0.35x	0.51x	0.57x	0.53x	0.51x
EV / EBITDA	3.11x	2.83x	3.67x	4.09x	5.22x	5.09x	4.19x	4.04x
EV / EBIT	4.89x	4.43x	10.7x	12.1x	10.7x	8.93x	6.68x	6.41x
EV / FCF	12.1x	6.51x	16.7x	17.7x	13.9x	40.8x	16x	13.4x
FCF Yield	8.28%	15.4%	5.99%	5.66%	7.19%	2.45%	6.24%	7.45%
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%	2.61%	3.25%	3.13%
EPS ²	7.28	6.01	0.59	0.9	2.44	3.708	4.965	5.345
Distribution rate	16.5%	25%	119%	66.7%	30.7%	31.9%	29.6%	26.5%
Net sales ¹	14,923	18,225	16,684	15,744	15,063	15,751	16,400	16,714
EBITDA ¹	2,291	2,545	1,666	1,346	1,486	1,768	2,087	2,114
EBIT ¹	1,454	1,624	569.3	455.1	723.5	1,008	1,307	1,332
Net income ¹	1,300	1,066	100.8	153.5	424.7	638.8	854.7	920.7
Net Debt ¹	2,291	1,661	1,651	1,650	1,264	1,230	965.6	760.3
Reference price ²	27.02	31.28	26.00	22.50	37.82	45.32	45.32	45.32
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.($)
VOESTALPINE AG	12.22x	0.57x	5.09x	2.61%	9B
NUCOR CORPORATION	14.75x	1.61x	8.41x	0.83%	61.01B
ARCELORMITTAL	16.7x	0.94x	7.64x	0.84%	55.65B
STEEL DYNAMICS, INC.	15.3x	1.65x	9.78x	0.83%	36.66B
CARPENTER TECHNOLOGY CORPORATION	40.61x	7.77x	26.44x	0.15%	26.99B
TATA STEEL LIMITED	13.13x	1.17x	7.06x	2.29%	23.94B
NIPPON STEEL CORPORATION	12.62x	0.78x	7.54x	3.57%	22.21B
POSCO HOLDINGS INC.	12.09x	0.55x	4.68x	2.94%	17.87B
LLOYDS METALS AND ENERGY LIMITED	14.22x	4.22x	11x	0.05%	11.29B
SSAB AB	14.46x	0.96x	7.28x	2.65%	11.27B
Average	16.61x	2.02x	9.49x	1.68%	27.59B
Weighted average by Cap.	17.15x	1.96x	9.72x	1.35%