Valuation Volkswagen CINNOBER BOAT

Stocks

End-of-day quote CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08:36am	Three stocks trading at under 5 times earnings, so what?
08:28am	Volkswagen Wants to Score in the USA With Pickups, Audi Sales Chief Moves to the USA	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	112,849	67,576	58,007	45,553	52,367	38,111	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-27.22%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	-20.95	-1,409	-5,884
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-100.12%	-6,624.76%	-317.56%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	4.16x	3.29x	2.76x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.19x	0.18x	0.17x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.1x	0.1x	0.1x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.12x	0.12x	0.11x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	-0x	-0x	-0.02x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	-0x	-0.04x	-0.14x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	-0x	-0.08x	-0.29x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	-0x	-0.24x	-0.55x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	-26,606%	-415%	-180%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.39	6.516	7.806
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	7.13%	8.62%	10.3%
EPS ²	29.65	29.69	31.98	21.42	13.35	18.17	22.99	27.39
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	29.7%	28.3%	28.5%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	323,485	330,624	337,597
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,688	39,761	43,324
EBIT ¹	19,275	22,124	22,576	19,060	8,868	14,352	17,434	20,105
Net income ¹	14,843	14,867	16,013	10,721	6,673	9,212	11,443	13,198
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-38,132	-39,520	-43,995
Reference price ²	177.48	116.42	111.80	89.04	103.55	75.56	75.56	75.56
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,300	-	-
Announcement Date	3/15/22	3/14/23	3/13/24	3/11/25	3/10/26	-	-	-

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.($)
TOYOTA MOTOR CORPORATION	9.92x	1.19x	10.85x	3.43%	223B
GENERAL MOTORS COMPANY	8.09x	0.38x	3.06x	0.83%	76.29B
HYUNDAI MOTOR COMPANY	9.52x	1.29x	14.34x	2.83%	65.43B
FORD MOTOR COMPANY	17.28x	0.31x	3.95x	4.37%	54.99B
MERCEDES-BENZ GROUP AG	8.63x	0.11x	1.11x	6.72%	49.84B
PORSCHE AG	23.66x	1.31x	7.25x	2.41%	45.71B
VOLKSWAGEN AG	4.16x	-0x	-0x	7.13%	43.92B
BMW AG	8.77x	-0.07x	-0.57x	4.19%	40.45B
MAHINDRA & MAHINDRA LIMITED	24.8x	2.1x	15.89x	1.02%	39.96B
Average	12.76x	0.73x	6.21x	3.66%	71.07B
Weighted average by Cap.	11.64x	0.85x	7.52x	3.47%