Valuation Voestalpine Cinnober Boat

Stocks

Real-time Estimate Tradegate 13:34:06 14/09/2026 BST			5-day change	1st Jan Change
43.72 ^EUR	0.00%		0.00%	-

08-26	Steel Stocks Extend Strong Rebound, China Sector Under Pressure	DP
08-17	Bank of America recommends buying Salzgitter, sector in demand	DP

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,824	5,538	4,458	3,858	6,484	7,640	-	-
Change	-	14.82%	-19.51%	-13.46%	68.09%	17.82%	-	-
Enterprise Value (EV) ¹	7,115	7,199	6,109	5,508	7,748	8,870	8,604	8,400
Change	-	1.19%	-15.15%	-9.84%	40.68%	14.48%	-3%	-2.37%
P/E	3.71x	5.2x	44.1x	25x	15.5x	12x	8.96x	8.28x
PBR	0.7x	0.72x	0.6x	0.53x	0.86x	0.94x	0.87x	0.81x
PEG	-	-0.3x	-0.5x	0.5x	0x	0.2x	0.3x	1.01x
Capitalization / Revenue	0.32x	0.3x	0.27x	0.25x	0.43x	0.49x	0.47x	0.46x
EV / Revenue	0.48x	0.4x	0.37x	0.35x	0.51x	0.56x	0.52x	0.5x
EV / EBITDA	3.11x	2.83x	3.67x	4.09x	5.22x	5.02x	4.12x	3.96x
EV / EBIT	4.89x	4.43x	10.7x	12.1x	10.7x	8.79x	6.57x	6.27x
EV / FCF	12.1x	6.51x	16.7x	17.7x	13.9x	40.2x	15.8x	13.2x
FCF Yield	8.28%	15.4%	5.99%	5.66%	7.19%	2.49%	6.33%	7.56%
Dividend per Share ²	1.2	1.5	0.7	0.6	0.75	1.182	1.471	1.419
Rate of return	4.44%	4.8%	2.69%	2.67%	1.98%	2.65%	3.3%	3.18%
EPS ²	7.28	6.01	0.59	0.9	2.44	3.71	4.975	5.384
Distribution rate	16.5%	25%	119%	66.7%	30.7%	31.9%	29.6%	26.4%
Net sales ¹	14,923	18,225	16,684	15,744	15,063	15,751	16,403	16,722
EBITDA ¹	2,291	2,545	1,666	1,346	1,486	1,768	2,089	2,121
EBIT ¹	1,454	1,624	569.3	455.1	723.5	1,009	1,309	1,339
Net income ¹	1,300	1,066	100.8	153.5	424.7	639.1	856.5	927.4
Net Debt ¹	2,291	1,661	1,651	1,650	1,264	1,230	963.9	760.3
Reference price ²	27.02	31.28	26.00	22.50	37.82	44.56	44.56	44.56
Nbr of stocks (in thousands)	178,521	177,057	171,451	171,451	171,451	171,451	-	-
Announcement Date	08/06/22	07/06/23	04/06/24	04/06/25	03/06/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NUCOR CORPORATION	13.88x	1.54x	7.99x	0.86%	58.86B
ARCELORMITTAL	16.91x	0.95x	7.72x	0.84%	56.33B
STEEL DYNAMICS, INC.	13.98x	1.54x	8.9x	0.88%	34.37B
TATA STEEL LIMITED	13.09x	1.16x	7.04x	2.29%	23.89B
NIPPON STEEL CORPORATION	12.17x	0.78x	6.93x	3.51%	23.36B
CARPENTER TECHNOLOGY CORPORATION	33.05x	6.33x	21.53x	0.18%	21.96B
POSCO HOLDINGS INC.	12.09x	0.56x	5.37x	2.98%	18.84B
THYSSENKRUPP AG	-21.39x	0.16x	3.54x	0.97%	11.13B
SSAB AB	13.94x	0.93x	6.99x	2.75%	10.65B
Average	11.97x	1.55x	8.45x	1.7%	28.82B
Weighted average by Cap.	14.31x	1.56x	8.59x	1.41%