Valuation thyssenKrupp CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 19:17:00 24/06/2026 BST			5-day change	1st Jan Change
10.75 ^EUR	0.00%		0.00%	-

03:47pm	Schwesig: Peene shipyard should also be involved in building new frigates	DP
11:41am	Germany ditches delayed frigate programme in major blow to Rheinmetall	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,714	2,730	4,498	2,163	7,268	6,686	-	-
Change	-	-52.21%	64.75%	-51.91%	235.97%	-8.01%	-	-
Enterprise Value (EV) ¹	2,128	-936.6	198.4	-2,231	2,419	2,413	2,760	2,545
Change	-	-144.02%	121.19%	-1,224.26%	208.44%	-0.23%	14.37%	-7.81%
P/E	-51x	2.41x	-2.17x	-1.44x	15.6x	-12.3x	9.18x	7.52x
PBR	0.55x	0.19x	0.38x	0.23x	0.74x	0.73x	0.68x	0.64x
PEG	-	-0x	0x	0.1x	-0x	0x	-0x	0.3x
Capitalization / Revenue	0.17x	0.07x	0.12x	0.06x	0.22x	0.21x	0.2x	0.2x
EV / Revenue	0.06x	-0.02x	0.01x	-0.06x	0.07x	0.07x	0.08x	0.08x
EV / EBITDA	1.24x	-0.32x	0.12x	-2.49x	1.62x	1.58x	1.51x	1.21x
EV / EBIT	2.67x	-0.45x	0.28x	-3.93x	3.78x	2.98x	2.48x	1.99x
EV / FCF	-1.62x	1.49x	0.55x	-20.3x	6.66x	-25.2x	4.46x	1.85x
FCF Yield	-61.7%	67.3%	183%	-4.93%	15%	-3.96%	22.4%	54.1%
Dividend per Share ²	-	0.15	0.15	0.15	0.15	0.1502	0.1508	0.15
Rate of return	-	3.42%	2.08%	4.32%	1.28%	1.4%	1.4%	1.4%
EPS ²	-0.18	1.82	-3.33	-2.42	0.75	-0.8748	1.17	1.428
Distribution rate	-	8.24%	-4.5%	-6.2%	20%	-17.2%	12.9%	10.5%
Net sales ¹	34,015	41,140	37,536	35,041	32,837	32,271	33,218	33,495
EBITDA ¹	1,719	2,972	1,603	895	1,490	1,531	1,833	2,111
EBIT ¹	796	2,062	703	567	640	810.9	1,111	1,281
Net income ¹	-115	1,136	-2,072	-1,506	465	-545.8	728.8	889.3
Net Debt ¹	-3,586	-3,667	-4,300	-4,394	-4,849	-4,273	-3,926	-4,141
Reference price ²	9.18	4.39	7.23	3.48	11.68	10.74	10.74	10.74
Nbr of stocks (in thousands)	622,532	622,532	622,532	622,532	622,532	622,532	-	-
Announcement Date	18/11/21	17/11/22	22/11/23	18/11/24	08/12/25	-	-	-

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.($)
NUCOR CORPORATION	14.49x	1.51x	8.47x	0.94%	54.57B
ARCELORMITTAL	13.7x	0.84x	6.64x	0.98%	48.38B
STEEL DYNAMICS, INC.	15.48x	1.68x	9.77x	0.87%	35.14B
CARPENTER TECHNOLOGY CORPORATION	55.5x	9.25x	34.14x	0.14%	28.72B
TATA STEEL LIMITED	12.96x	1.22x	7.14x	2.16%	25.52B
NIPPON STEEL CORPORATION	-67.17x	0.76x	7.6x	4.36%	17.83B
POSCO HOLDINGS INC.	12.81x	0.55x	5.11x	3.08%	15.8B
LLOYDS METALS AND ENERGY LIMITED	14.1x	4.19x	10.87x	0.06%	10.5B
Average	8.98x	2.50x	11.22x	1.57%	29.56B
Weighted average by Cap.	13.01x	2.30x	11.08x	1.33%