Valuation Constellium CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-08	UBS Adjusts Constellium Price Target to $35 From $38, Maintains Buy Rating	MT
06-29	Constellium Sells Stake In Chinese Automotive Joint Venture	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,231	1,597	2,651	1,451	2,212	3,315	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	49.85%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,692	4,402	3,768
Change	-	-17.2%	23.71%	-27.05%	19.31%	24.92%	-6.17%	-14.4%
P/E	9x	5.37x	21.5x	27.3x	9.89x	8.3x	10.9x	9.8x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	2.85x	2.24x	1.7x
PEG	-	0.3x	-0.4x	-0.5x	0x	0.1x	-0.5x	0.9x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.36x	0.35x	0.36x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.51x	0.47x	0.41x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.57x	5.32x	4.25x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	7.39x	8.19x	6.44x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	16.7x	17.1x	11.6x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	5.97%	5.83%	8.59%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	2.933	2.241	2.484
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,146	9,385	9,182
EBITDA ¹	581	673	713	595.3	715.3	842.8	826.8	887.2
EBIT ¹	314	334	337	235.1	437.1	634.8	537.4	585.3
Net income ¹	257	301	125	53.51	230.8	411.2	313.3	328.9
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,377	1,087	453.2
Reference price ²	15.75	11.07	18.06	9.92	16.05	24.35	24.35	24.35
Nbr of stocks (in thousands)	141,677	144,302	146,820	146,266	137,802	136,150	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	20/02/25	18/02/26	-	-	-

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.($)
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.36x	1.24x	4.54x	-	34.78B
HINDALCO INDUSTRIES LIMITED	9.14x	0.87x	6.49x	0.57%	21.67B
ALUMINUM CORPORATION OF CHINA LIMITED	5.11x	0.56x	2.43x	7.67%	20.28B
NORSK HYDRO ASA	9.7x	0.83x	4.89x	6.06%	17.32B
ALCOA CORPORATION	7.21x	0.82x	4x	0.91%	11.61B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.02x	-	-	3.98%	11.59B
TIANSHAN ALUMINUM GROUP CO.,LTD	6.72x	1.41x	4.15x	8.19%	8.12B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.3x	1.1x	3.44x	7.73%	7.9B
NATIONAL ALUMINIUM COMPANY LIMITED	11.15x	3.13x	6.94x	3.07%	6.48B
Average	7.75x	1.24x	4.61x	4.77%	15.53B
Weighted average by Cap.	7.64x	1.07x	4.56x	4.55%