Valuation Pirelli & C. S.p.A.

Stocks

Real-time Borsa Italiana Other stock markets 15:14:16 17/07/2026 BST			5-day change	1st Jan Change
6.955 ^EUR	+1.53%		+1.02%	+18.68%

07-13	Intesa Sanpaolo Raises Pirelli's PT, Affirms Buy Rating	MT
07-13	Berenberg Expects Pirelli to Deliver 'Continued Resilience' in Q2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,108	4,004	4,927	5,474	6,353	7,431	-	-
Change	-	-34.45%	23.05%	11.1%	16.06%	16.97%	-	-
Enterprise Value (EV) ¹	9,015	6,557	7,189	7,400	7,455	8,646	8,312	7,937
Change	-	-27.27%	9.64%	2.94%	0.75%	15.97%	-3.85%	-4.51%
P/E	20.4x	9.53x	10.3x	11.6x	11.7x	14.8x	13.3x	12.4x
PBR	1.24x	0.75x	0.9x	0.93x	0.94x	1.13x	1.08x	1.04x
PEG	-	0.2x	0.7x	-5.57x	1.83x	-2.02x	1.2x	1.62x
Capitalization / Revenue	1.15x	0.61x	0.74x	0.81x	0.94x	1.08x	1.04x	1.01x
EV / Revenue	1.69x	0.99x	1.08x	1.09x	1.1x	1.26x	1.17x	1.08x
EV / EBITDA	7.45x	4.66x	4.97x	4.87x	4.82x	5.49x	5.06x	4.66x
EV / EBIT	11.1x	6.71x	7.18x	6.98x	6.89x	7.92x	7.24x	6.66x
EV / FCF	20.1x	11.7x	13.9x	16.3x	9.64x	17.2x	15.3x	13.5x
FCF Yield	4.97%	8.56%	7.2%	6.15%	10.4%	5.81%	6.54%	7.4%
Dividend per Share ²	0.161	0.218	0.198	0.198	0.24	0.2588	0.2681	0.3019
Rate of return	2.64%	5.44%	4.02%	3.62%	4.1%	3.78%	3.91%	4.41%
EPS ²	0.3	0.42	0.48	0.47	0.5	0.4634	0.5149	0.5544
Distribution rate	53.7%	51.9%	41.3%	42.1%	48%	55.9%	52.1%	54.5%
Net sales ¹	5,332	6,616	6,650	6,773	6,776	6,851	7,116	7,348
EBITDA ¹	1,211	1,408	1,446	1,520	1,548	1,575	1,644	1,704
EBIT ¹	815.8	977.8	1,002	1,060	1,081	1,092	1,148	1,192
Net income ¹	302.8	435.9	479.1	501.1	530.7	500.5	547	580.1
Net Debt ¹	2,907	2,553	2,262	1,926	1,102	1,214	881	506
Reference price ²	6.108	4.004	4.927	5.474	5.856	6.850	6.850	6.850
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,084,882	1,084,882	-	-
Announcement Date	23/02/22	22/02/23	06/03/24	26/02/25	25/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PIRELLI & C. S.P.A.	14.78x	1.26x	5.49x	3.78%	8.5B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	6.33x	0.54x	3.24x	4.02%	6.06B
MRF LIMITED	23.88x	1.63x	11.58x	0.17%	5.78B
BALKRISHNA INDUSTRIES LIMITED	27.16x	3.4x	15.51x	0.85%	4.31B
CHENG SHIN RUBBER IND. CO., LTD.	20.97x	1.16x	7.11x	3.82%	3.37B
APOLLO TYRES LIMITED	16.48x	0.93x	7.26x	1.45%	2.85B
SHANDONG LINGLONG TYRE CO.,LTD.	12.79x	0.95x	7x	2.66%	2.39B
QINGDAO SENTURY TIRE CO., LTD.	9.35x	-	-	5.14%	2.17B
CEAT LIMITED	22.54x	1.19x	9.27x	0.96%	1.61B
TRIANGLE TYRE CO.,LTD	10.34x	-	-	-	1.52B
Average	16.46x	1.38x	8.31x	2.54%	3.86B
Weighted average by Cap.	16.59x	1.40x	7.93x	2.62%