|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,508.50 EUR | +1.47% |
|
-4.64% | -3.60% |
| 10:23am | AI dominates as defense industry makes debut at Hannover Messe | DP |
| 09:37am | RHEINMETALL AG : Deutsche Bank reiterates its Buy rating | ZD |
Company Valuation: Rheinmetall AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,588 | 8,037 | 12,451 | 26,684 | 71,620 | 68,971 | - | - |
| Change | - | 123.99% | 54.92% | 114.32% | 168.4% | -3.7% | - | - |
| Enterprise Value (EV) 1 | 3,470 | 8,463 | 13,514 | 27,923 | 71,251 | 66,711 | 65,722 | 64,356 |
| Change | - | 143.89% | 59.68% | 106.63% | 155.17% | -6.37% | -1.48% | -2.08% |
| P/E ratio | 12.4x | 17.2x | 23.8x | 38.5x | 70x | 41.2x | 27.8x | 20.2x |
| PBR | 1.49x | 2.87x | 4.01x | 7.08x | 14.5x | 10.6x | 8.11x | 6.29x |
| PEG | - | 0.3x | 2.1x | 1.2x | 1.8x | 0.7x | 0.6x | 0.5x |
| Capitalization / Revenue | 0.63x | 1.25x | 1.74x | 2.74x | 7.21x | 4.88x | 3.61x | 2.73x |
| EV / Revenue | 0.61x | 1.32x | 1.88x | 2.86x | 7.17x | 4.72x | 3.44x | 2.55x |
| EV / EBITDA | 4.03x | 8.64x | 11x | 14.8x | 32.6x | 20.7x | 14.5x | 10.4x |
| EV / EBIT | 5.71x | 11.6x | 15.1x | 20.8x | 42.3x | 25.4x | 17.5x | 12.6x |
| EV / FCF | 8.28x | -48.4x | 39.2x | 28.3x | 50.4x | 29.9x | 35.9x | 22.9x |
| FCF Yield | 12.1% | -2.07% | 2.55% | 3.54% | 1.99% | 3.35% | 2.79% | 4.36% |
| Dividend per Share 2 | 3.3 | 4.3 | 5.7 | 8.1 | 11.5 | 15.81 | 23.51 | 32 |
| Rate of return | 3.97% | 2.31% | 1.99% | 1.32% | 0.74% | 1.06% | 1.58% | 2.15% |
| EPS 2 | 6.72 | 10.82 | 12.07 | 15.96 | 22.29 | 36.09 | 53.42 | 73.61 |
| Distribution rate | 49.1% | 39.7% | 47.2% | 50.8% | 51.6% | 43.8% | 44% | 43.5% |
| Net sales 1 | 5,658 | 6,410 | 7,176 | 9,751 | 9,935 | 14,123 | 19,103 | 25,286 |
| EBITDA 1 | 862 | 980 | 1,226 | 1,881 | 2,185 | 3,224 | 4,539 | 6,180 |
| EBIT 1 | 608 | 731 | 897 | 1,345 | 1,684 | 2,627 | 3,759 | 5,094 |
| Net income 1 | 291 | 469 | 535 | 717 | 1,028 | 1,647 | 2,439 | 3,357 |
| Net Debt 1 | -118 | 426 | 1,063 | 1,239 | -369 | -2,260 | -3,249 | -4,615 |
| Reference price 2 | 83.06 | 186.05 | 287.00 | 614.60 | 1,561.00 | 1,486.60 | 1,486.60 | 1,486.60 |
| Nbr of stocks (in thousands) | 43,197 | 43,197 | 43,382 | 43,417 | 45,881 | 46,395 | - | - |
| Announcement Date | 17/03/22 | 16/03/23 | 14/03/24 | 12/03/25 | 11/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.19x | 4.72x | 20.69x | 1.06% | 81.38B | |
| 38.06x | 7.06x | 29.38x | 0.55% | 332B | |
| 35.89x | 3.21x | 19.05x | 1.43% | 273B | |
| 35.37x | 4.71x | 21.61x | 0.94% | 148B | |
| 24.31x | 2.41x | 17.06x | 1.43% | 96.6B | |
| 20.85x | 1.75x | 14.37x | 1.85% | 91.92B | |
| 28.52x | 2.17x | 15.48x | 1.77% | 90.49B | |
| 30.89x | 3.17x | 17.36x | 1.41% | 66.41B | |
| 34.47x | 2.74x | 15.71x | 0.34% | 53.3B | |
| 62.94x | 4.71x | 38.21x | 0.43% | 43.19B | |
| Average | 35.25x | 3.66x | 20.89x | 1.12% | 127.61B | |
| Weighted average by Cap. | 34.85x | 4.27x | 21.82x | 1.1% |
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