Valuation thyssenkrupp AG

Equities

Real-time Estimate Tradegate Other stock markets 12:35:26 08/05/2026 BST			5-day change	1st Jan Change
10.63 ^EUR	-1.53%		+7.22%	+14.46%

12:26pm	IG Metall seeks swift resolution for coveted GNYK	RE
05-07	Rheinmetall sets sights on GNYK shipyard, challenging TKMS	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,714	2,730	4,498	2,163	7,268	6,720	-	-
Change	-	-52.21%	64.75%	-51.91%	235.97%	-7.54%	-	-
Enterprise Value (EV) ¹	2,128	-936.6	198.4	-2,231	2,419	2,463	2,842	2,674
Change	-	-144.02%	121.19%	-1,224.26%	208.44%	1.81%	15.41%	-5.93%
P/E ratio	-51x	2.41x	-2.17x	-1.44x	15.6x	-13.4x	9.26x	7.66x
PBR	0.55x	0.19x	0.38x	0.23x	0.74x	0.73x	0.69x	0.64x
PEG	-	-0x	0x	0.1x	-0x	0x	-0x	0.4x
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	0.08x	0.08x	0.08x
EV / EBITDA	1.24x	-0.32x	0.12x	-2.49x	1.62x	1.6x	1.61x	1.3x
EV / EBIT	2.67x	-0.45x	0.28x	-3.93x	3.78x	2.99x	2.54x	2.06x
EV / FCF	-1.62x	1.49x	0.55x	-20.3x	6.66x	-5.61x	24.9x	6.35x
FCF Yield	-61.7%	67.3%	183%	-4.93%	15%	-17.8%	4.01%	15.7%
Dividend per Share ²	-	0.15	0.15	0.15	0.15	0.15	0.1514	0.208
Rate of return	-	3.42%	2.08%	4.32%	1.28%	1.39%	1.4%	1.93%
EPS ²	-0.18	1.82	-3.33	-2.42	0.75	-0.8054	1.166	1.408
Distribution rate	-	8.24%	-4.5%	-6.2%	20%	-18.6%	13%	14.8%
Net sales ¹	34,015	41,140	37,536	35,041	32,837	32,428	33,648	34,068
EBITDA ¹	1,719	2,972	1,603	895	1,490	1,539	1,771	2,064
EBIT ¹	796	2,062	703	567	640	822.5	1,121	1,296
Net income ¹	-115	1,136	-2,072	-1,506	465	-490.5	709	875.3
Net Debt ¹	-3,586	-3,667	-4,300	-4,394	-4,849	-4,257	-3,878	-4,047
Reference price ²	9.18	4.39	7.23	3.48	11.68	10.80	10.80	10.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THYSSENKRUPP AG	-13.4x	0.08x	1.6x	1.39%	7.91B
NUCOR CORPORATION	15.18x	1.46x	8.57x	0.99%	51.63B
ARCELORMITTAL	13.61x	0.83x	6.56x	1%	47.77B
STEEL DYNAMICS, INC.	15.6x	1.65x	10.25x	0.91%	33.59B
TATA STEEL LIMITED	22.9x	1.51x	10.27x	1.68%	28.75B
POSCO HOLDINGS INC.	21.08x	0.77x	7.14x	1.86%	27.7B
CARPENTER TECHNOLOGY CORPORATION	42.75x	7.14x	26.37x	0.18%	22.12B
NIPPON STEEL CORPORATION	-71.03x	0.77x	7.77x	4.12%	19.47B
DAZHONG MINING CO., LTD.	66.79x	-	-	-	11.2B
LLOYDS METALS AND ENERGY LIMITED	23x	5.52x	16.99x	0.09%	10.3B
Average	13.65x	2.19x	10.61x	1.36%	26.04B
Weighted average by Cap.	13.99x	1.87x	10.09x	1.3%