Valuation Alstom Xetra

Stocks

Market Closed - Xetra Other stock markets 16:35:40 26/06/2026 BST			5-day change	1st Jan Change
15.38 ^EUR	-2.13%		-5.30%	-38.57%

06-22	FNM gets the green light for hydrogen trains on the Brescia-Edolo line	AN
06-18	Alstom Consortium Wins EUR690 Million Contracts for Egyptian Rail Modernization	MT

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	7,106	-	-
Change	-	20.14%	-43.09%	73.21%	19.17%	-36.6%	-	-
Enterprise Value (EV) ¹	10,027	11,677	8,424	9,928	12,467	8,388	7,912	7,632
Change	-	16.45%	-27.86%	17.85%	25.58%	-32.72%	-5.67%	-3.54%
P/E	-13.6x	-71.7x	-17.4x	65.7x	40.4x	12.3x	9.6x	8.23x
PBR	0.89x	1.05x	0.63x	0.9x	-	0.63x	0.59x	0.56x
PEG	-	0.9x	-0x	-0x	0.4x	0x	0.3x	0.5x
Capitalization / Revenue	0.51x	0.58x	0.31x	0.51x	0.58x	0.35x	0.33x	0.32x
EV / Revenue	0.65x	0.71x	0.48x	0.54x	0.65x	0.41x	0.37x	0.34x
EV / EBITDA	6.1x	6.72x	4.6x	4.84x	6.29x	4.8x	3.95x	3.52x
EV / EBIT	13.1x	13.7x	8.45x	8.43x	10.7x	6.79x	5.31x	4.63x
EV / FCF	-10.1x	58.7x	-14.9x	20.3x	38.5x	30.1x	18.7x	-173x
FCF Yield	-9.89%	1.7%	-6.73%	4.94%	2.6%	3.33%	5.34%	-0.58%
Dividend per Share ²	0.25	0.25	-	-	-	0.2165	0.3707	0.5142
Rate of return	1.18%	1%	-	-	-	1.41%	2.41%	3.34%
EPS ²	-1.56	-0.35	-0.81	0.31	0.6	1.246	1.602	1.868
Distribution rate	-16%	-71.4%	-	-	-	17.4%	23.1%	27.5%
Net sales ¹	15,471	16,507	17,619	18,489	19,171	20,219	21,243	22,346
EBITDA ¹	1,643	1,738	1,833	2,051	1,981	1,747	2,002	2,165
EBIT ¹	767	852	997	1,177	1,168	1,235	1,491	1,647
Net income ¹	-581	-132	-309	149	324	534.3	758.5	878
Net Debt ¹	2,085	2,135	2,994	522	1,258	1,282	806.4	526.3
Reference price ²	21.27	25.08	14.13	20.38	24.26	15.38	15.38	15.38
Nbr of stocks (in thousands)	373,392	380,453	384,291	461,511	462,030	462,030	-	-
Announcement Date	11/05/22	10/05/23	08/05/24	14/05/25	13/05/26	-	-	-

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.($)
PACCAR INC	21.38x	1.95x	16.28x	2.61%	64.04B
DAIMLER TRUCK HOLDING AG	13.32x	1.11x	11.55x	4.29%	36.29B
KOMATSU LTD.	15.19x	1.5x	8.54x	3.08%	34.8B
EPIROC AB	31.91x	4.63x	18.41x	1.56%	30.72B
KUBOTA CORPORATION	13.63x	1.54x	10.63x	1.92%	19.38B
KNORR-BREMSE AG	23.14x	2.16x	11.8x	2.08%	18.61B
EXOR N.V.	12.72x	-	-	0.76%	15.08B
METSO OUTOTEC OYJ	21.1x	2.36x	12.63x	2.87%	14.08B
CNH INDUSTRIAL N.V.	27.92x	0.88x	16.73x	2.4%	13.55B
Average	20.03x	2.02x	13.32x	2.4%	27.39B
Weighted average by Cap.	19.97x	2.05x	13.63x	2.59%