|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.03 EUR | +0.80% |
|
+4.31% | +5.91% |
| 02-04 | Spanish stocks - Factors to watch on Feb 4 | RE |
| 02-04 | Cellnex Telecom's Board Greenlights New Organization Structure | MT |
Company Valuation: Cellnex Telecom, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 23,901 | 34,756 | 21,594 | 25,154 | 21,526 | 18,936 | 18,936 | - |
| Change | - | 45.42% | -37.87% | 16.48% | -14.42% | -12.03% | 0% | - |
| Enterprise Value (EV) 1 | 30,401 | 49,308 | 41,432 | 45,256 | 42,291 | 39,143 | 39,538 | 39,950 |
| Change | - | 62.19% | -15.97% | 9.23% | -6.55% | -7.44% | 1.01% | 1.04% |
| P/E ratio | -140x | -88.2x | -107x | -81x | -610x | -110x | -327x | 990x |
| PBR | 2.98x | 2.2x | 1.33x | 1.81x | 1.52x | 1.47x | 1.52x | 1.58x |
| PEG | - | -1.3x | 2.1x | -1.6x | 6.9x | -0x | 4.9x | -7x |
| Capitalization / Revenue | 15.3x | 13.7x | 6.18x | 6.21x | 5.46x | 4.5x | 4.31x | 4.12x |
| EV / Revenue | 19.5x | 19.5x | 11.9x | 11.2x | 10.7x | 9.29x | 8.99x | 8.7x |
| EV / EBITDA | 26.8x | 25.7x | 15.8x | 15x | 13x | 11.8x | 11.4x | 10.9x |
| EV / EBIT | 192x | 211x | 180x | 99.3x | 215x | 63x | 49.8x | 42.8x |
| EV / FCF | 950x | -130x | 30.3x | 29.3x | 23.5x | 20.7x | 19.8x | 19.6x |
| FCF Yield | 0.11% | -0.77% | 3.3% | 3.41% | 4.25% | 4.84% | 5.05% | 5.1% |
| Dividend per Share 2 | 0.0533 | 0.03 | 0.0519 | 0.0571 | 0.0628 | 0.2588 | 0.8271 | 0.9281 |
| Rate of return | 0.11% | 0.06% | 0.17% | 0.16% | 0.21% | 0.9% | 2.87% | 3.22% |
| EPS 2 | -0.35 | -0.58 | -0.29 | -0.44 | -0.05 | -0.2614 | -0.0881 | 0.0291 |
| Distribution rate | -15.2% | -5.18% | -17.9% | -13% | -126% | -99% | -938% | 3,190% |
| Net sales 1 | 1,562 | 2,533 | 3,495 | 4,049 | 3,941 | 4,212 | 4,397 | 4,594 |
| EBITDA 1 | 1,132 | 1,921 | 2,630 | 3,008 | 3,250 | 3,311 | 3,481 | 3,671 |
| EBIT 1 | 158.3 | 233.1 | 230.3 | 455.8 | 197 | 621 | 794.5 | 933 |
| Net income 1 | -133.1 | -351.4 | -297.1 | -297.2 | -28 | -172.5 | -61.98 | 30.76 |
| Net Debt 1 | 6,500 | 14,552 | 19,838 | 20,102 | 20,765 | 20,207 | 20,602 | 21,014 |
| Reference price 2 | 49.12 | 51.18 | 30.92 | 35.66 | 30.51 | 28.80 | 28.80 | 28.80 |
| Nbr of stocks (in thousands) | 486,576 | 679,090 | 698,392 | 705,381 | 705,544 | 657,496 | 657,496 | - |
| Announcement Date | 26/02/21 | 25/02/22 | 01/03/23 | 29/02/24 | 26/02/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -110.38x | 9.29x | 11.82x | 0.9% | 22.47B | |
| 43.01x | 6.5x | 11.43x | 1.04% | 133B | |
| 17.77x | 2.09x | 7.95x | 4.13% | 66.19B | |
| 15.4x | 2.05x | 4.77x | 2.01% | 22.11B | |
| 4.15x | 3.17x | 7.01x | 3.89% | 20.49B | |
| 27.74x | 5.31x | 11.83x | 4.13% | 14.44B | |
| 15.53x | 3.01x | 7.84x | 3.89% | 14.04B | |
| -4.86x | 7.32x | 17.36x | -.--% | 14.15B | |
| 24.16x | 3.38x | 9.79x | 4.1% | 10.55B | |
| 14.16x | 3.38x | 6.65x | 5.54% | 10.26B | |
| Average | 4.67x | 4.55x | 9.64x | 2.96% | 32.79B | |
| Weighted average by Cap. | 17.69x | 4.93x | 9.95x | 2.35% |
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
- Equities
- CLNX Stock
- Valuation Cellnex Telecom, S.A.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition