Company Valuation: Alstom

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 7,942 9,542 5,430 9,406 11,209 7,261 - -
Change - 20.14% -43.09% 73.21% 19.17% -35.22% - -
Enterprise Value (EV) 1 10,027 11,677 8,424 9,928 12,467 8,464 8,306 7,925
Change - 16.45% -27.86% 17.85% 25.58% -32.11% -1.87% -4.59%
P/E -13.6x -71.7x -17.4x 65.7x 40.4x 13.4x 9.99x 8.37x
PBR 0.89x 1.05x 0.63x 0.9x - 0.64x 0.6x 0.57x
PEG - 0.9x -0x -0x 0.4x 0.1x 0.3x 0.4x
Capitalization / Revenue 0.51x 0.58x 0.31x 0.51x 0.58x 0.36x 0.34x 0.32x
EV / Revenue 0.65x 0.71x 0.48x 0.54x 0.65x 0.42x 0.39x 0.35x
EV / EBITDA 6.1x 6.72x 4.6x 4.84x 6.29x 4.85x 4.24x 3.67x
EV / EBIT 13.1x 13.7x 8.45x 8.43x 10.7x 6.32x 5.55x 4.87x
EV / FCF -10.1x 58.7x -14.9x 20.3x 38.5x 66.6x 34.4x 22.8x
FCF Yield -9.89% 1.7% -6.73% 4.94% 2.6% 1.5% 2.91% 4.39%
Dividend per Share 2 0.25 0.25 - - - 0.2257 0.3643 0.4945
Rate of return 1.18% 1% - - - 1.44% 2.32% 3.15%
EPS 2 -1.56 -0.35 -0.81 0.31 0.6 1.17 1.571 1.876
Distribution rate -16% -71.4% - - - 19.3% 23.2% 26.4%
Net sales 1 15,471 16,507 17,619 18,489 19,171 20,169 21,301 22,419
EBITDA 1 1,643 1,738 1,833 2,051 1,981 1,747 1,961 2,159
EBIT 1 767 852 997 1,177 1,168 1,339 1,497 1,626
Net income 1 -581 -132 -309 149 324 549.3 726.8 877.3
Net Debt 1 2,085 2,135 2,994 522 1,258 1,203 1,045 663.8
Reference price 2 21.27 25.08 14.13 20.38 24.26 15.70 15.70 15.70
Nbr of stocks (in thousands) 373,392 380,453 384,291 461,511 462,030 462,616 - -
Announcement Date 11/05/22 10/05/23 08/05/24 14/05/25 13/05/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.76x1.85x15.15x2.76% 62.23B
16.05x1.62x9.21x2.78% 40.5B
11.72x1.08x10.83x4.42% 38.2B
30.93x4.48x17.96x1.62% 29.65B
11.42x1.52x9.19x1.92% 20.56B
23.22x2.17x11.76x2.04% 19.27B
25.03x2.77x14.93x2.4% 16.91B
31.47x1.03x18.28x1.16% 16.73B
13.86x - - 0.7% 16.65B
Average 20.38x 2.07x 13.41x 2.2% 28.97B
Weighted average by Cap. 19.59x 2.02x 13.26x 2.5%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!