|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,645.25 EUR | +1.50% |
|
+9.80% | +166.19% |
| 09:49am | European shares buoyed by financials, defence stocks; Fed meeting watched | RE |
| 09:23am | Defense Stocks Continue Recovery as US Ukraine Plans Stall | DP |
Company Valuation: Rheinmetall AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,730 | 3,588 | 8,037 | 12,451 | 26,684 | 72,721 | - | - |
| Change | - | -3.81% | 123.99% | 54.92% | 114.32% | 172.52% | - | - |
| Enterprise Value (EV) 1 | 3,726 | 3,470 | 8,463 | 13,514 | 27,923 | 73,393 | 72,554 | 71,413 |
| Change | - | -6.87% | 143.89% | 59.68% | 106.63% | 162.84% | -1.14% | -1.57% |
| P/E ratio | -140x | 12.4x | 17.2x | 23.8x | 38.5x | 58.4x | 39.1x | 26x |
| PBR | 1.98x | 1.49x | 2.87x | 4.01x | 7.08x | 14.4x | 11x | 8.26x |
| PEG | - | -0x | 0.3x | 2.1x | 1.2x | 0.8x | 0.8x | 0.5x |
| Capitalization / Revenue | 0.63x | 0.63x | 1.25x | 1.74x | 2.74x | 5.81x | 4.31x | 3.19x |
| EV / Revenue | 0.63x | 0.61x | 1.32x | 1.88x | 2.86x | 5.87x | 4.3x | 3.13x |
| EV / EBITDA | 5.76x | 4.03x | 8.64x | 11x | 14.8x | 29.6x | 20.6x | 14.2x |
| EV / EBIT | 8.75x | 5.71x | 11.6x | 15.1x | 20.8x | 37.4x | 25.5x | 17.1x |
| EV / FCF | 17.2x | 8.28x | -48.4x | 39.2x | 28.3x | 83.9x | 68.1x | 41.1x |
| FCF Yield | 5.82% | 12.1% | -2.07% | 2.55% | 3.54% | 1.19% | 1.47% | 2.43% |
| Dividend per Share 2 | 2 | 3.3 | 4.3 | 5.7 | 8.1 | 11.36 | 17.04 | 24.92 |
| Rate of return | 2.31% | 3.97% | 2.31% | 1.99% | 1.32% | 0.72% | 1.07% | 1.57% |
| EPS 2 | -0.62 | 6.72 | 10.82 | 12.07 | 15.96 | 27.14 | 40.49 | 60.94 |
| Distribution rate | -323% | 49.1% | 39.7% | 47.2% | 50.8% | 41.9% | 42.1% | 40.9% |
| Net sales 1 | 5,875 | 5,658 | 6,410 | 7,176 | 9,751 | 12,512 | 16,866 | 22,817 |
| EBITDA 1 | 647 | 862 | 980 | 1,226 | 1,881 | 2,483 | 3,518 | 5,045 |
| EBIT 1 | 426 | 608 | 731 | 897 | 1,345 | 1,963 | 2,850 | 4,172 |
| Net income 1 | -27 | 291 | 469 | 535 | 717 | 1,201 | 1,819 | 2,743 |
| Net Debt 1 | -4 | -118 | 426 | 1,063 | 1,239 | 671.6 | -167.5 | -1,308 |
| Reference price 2 | 86.58 | 83.06 | 186.05 | 287.00 | 614.60 | 1,585.00 | 1,585.00 | 1,585.00 |
| Nbr of stocks (in thousands) | 43,083 | 43,197 | 43,197 | 43,382 | 43,417 | 45,881 | - | - |
| Announcement Date | 01/03/21 | 17/03/22 | 16/03/23 | 14/03/24 | 12/03/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.4x | 5.87x | 29.55x | 0.72% | 84.48B | |
| 39.92x | 7.44x | 30.59x | 0.49% | 303B | |
| 34.58x | 3.01x | 17.96x | 1.52% | 230B | |
| 18.97x | 4.63x | 22.01x | 0.8% | 123B | |
| 21.84x | 1.85x | 15.32x | 1.78% | 90.63B | |
| 21.25x | 2.16x | 15.28x | 1.59% | 79B | |
| 23.91x | 1.85x | 13.36x | 2.12% | 67.04B | |
| 29.67x | 2.87x | 15.9x | 1.7% | 52.68B | |
| 373.47x | 15.77x | 63.02x | -.--% | 43.65B | |
| 46.06x | 9.84x | 34.45x | 0.82% | 31.34B | |
| Average | 66.81x | 5.53x | 25.74x | 1.15% | 110.51B | |
| Weighted average by Cap. | 46.95x | 5.09x | 24.22x | 1.09% |
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
- RHM Stock
- Valuation Rheinmetall AG
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