Valuation Gap CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:37:07 26/06/2026 BST			5-day change	1st Jan Change
20.08 ^USD	0.00%		0.00%	-

06-03	Zara owner Inditex defies consumer gloom with strong early summer sales	RE
05-29	Top Midday Decliners	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,747	4,954	6,931	9,077	10,406	7,279	-	-
Change	-	-26.58%	39.91%	30.97%	14.64%	-30.05%	-	-
Enterprise Value (EV) ¹	7,354	5,575	6,546	8,232	9,282	6,093	5,841	5,653
Change	-	-24.2%	17.42%	25.76%	12.76%	-34.36%	-4.13%	-3.22%
P/E	27x	-24.7x	13.9x	10.9x	13.1x	7.56x	7.63x	6.85x
PBR	2.5x	2.23x	2.71x	2.83x	2.75x	1.91x	1.78x	1.52x
PEG	-	0x	-0x	0.2x	-4.12x	0.3x	-9x	0.6x
Capitalization / Revenue	0.4x	0.32x	0.47x	0.6x	0.68x	0.47x	0.45x	0.44x
EV / Revenue	0.44x	0.36x	0.44x	0.55x	0.6x	0.39x	0.36x	0.34x
EV / EBITDA	5.2x	10.4x	5.8x	5.11x	5.76x	3.69x	3.3x	3.14x
EV / EBIT	8.08x	-929x	10.8x	7.4x	8.32x	5.28x	4.56x	4.13x
EV / FCF	64x	-71.5x	5.89x	7.92x	11.3x	9.95x	6.1x	-
FCF Yield	1.56%	-1.4%	17%	12.6%	8.87%	10.1%	16.4%	-
Dividend per Share ²	0.6025	0.6	0.6	0.6	0.66	0.6856	0.7139	0.7409
Rate of return	3.33%	4.42%	3.21%	2.49%	2.36%	3.39%	3.53%	3.66%
EPS ²	0.67	-0.55	1.34	2.2	2.13	2.673	2.65	2.954
Distribution rate	89.9%	-109%	44.8%	27.3%	31%	25.6%	26.9%	25.1%
Net sales ¹	16,670	15,616	14,889	15,086	15,366	15,582	16,026	16,445
EBITDA ¹	1,414	534	1,128	1,612	1,611	1,652	1,773	1,800
EBIT ¹	910	-6	606	1,112	1,115	1,153	1,281	1,369
Net income ¹	256	-202	502	844	816	973.3	977.7	1,034
Net Debt ¹	607	621	-385	-845	-1,124	-1,186	-1,437	-1,625
Reference price ²	18.07	13.57	18.69	24.07	27.98	20.22	20.22	20.22
Nbr of stocks (in thousands)	373,403	365,049	370,833	377,122	371,922	359,979	-	-
Announcement Date	03/03/22	09/03/23	07/03/24	06/03/25	05/03/26	-	-	-

¹USD in Million²USD

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.($)
INDITEX	25.96x	3.85x	13.62x	3.43%	200B
FAST RETAILING CO., LTD.	51.99x	6.34x	26.48x	0.72%	160B
ROSS STORES, INC.	27.59x	2.61x	17.5x	0.84%	69.01B
KERING	44.33x	2.85x	11.08x	1.35%	37.4B
TAPESTRY, INC.	21.44x	3.87x	15.47x	1.09%	29.5B
HENNES & MAURITZ AB	21.25x	1.44x	8.1x	4.34%	27.57B
NEXT PLC	18.56x	2.56x	11.36x	1.93%	22.2B
BURLINGTON STORES, INC.	28.03x	1.63x	13.83x	-.--%	20.18B
LPP SA	13.13x	1.6x	6.72x	4.94%	9.12B
Average	28.03x	2.97x	13.80x	2.07%	63.93B
Weighted average by Cap.	33.71x	4.05x	17.14x	2%