Valuation Alstom

Stocks

Market Closed - Euronext Paris 09:25:00 14/08/2026 pm IST			5-day change	1st Jan Change
16.23 ^EUR	+1.53%		-2.58%	-35.52%

10/08	Innate and chips shine, Porsche Automobil hits the brakes
04/08	ALSTOM S.A Receives EUR 270 Million Contract To Provide 25 Additional X?trapolis 2.0 Trains In Australia	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,942	9,542	5,430	9,406	11,209	7,508	-	-
Change	-	20.14%	-43.09%	73.21%	19.17%	-33.01%	-	-
Enterprise Value (EV) ¹	10,027	11,677	8,424	9,928	12,467	8,712	8,553	8,172
Change	-	16.45%	-27.86%	17.85%	25.58%	-30.12%	-1.82%	-4.46%
P/E	-13.6x	-71.7x	-17.4x	65.7x	40.4x	13.9x	10.3x	8.65x
PBR	0.89x	1.05x	0.63x	0.9x	-	0.66x	0.62x	0.59x
PEG	-	0.9x	-0x	-0x	0.4x	0.1x	0.3x	0.4x
Capitalization / Revenue	0.51x	0.58x	0.31x	0.51x	0.58x	0.37x	0.35x	0.33x
EV / Revenue	0.65x	0.71x	0.48x	0.54x	0.65x	0.43x	0.4x	0.36x
EV / EBITDA	6.1x	6.72x	4.6x	4.84x	6.29x	4.99x	4.36x	3.79x
EV / EBIT	13.1x	13.7x	8.45x	8.43x	10.7x	6.51x	5.71x	5.03x
EV / FCF	-10.1x	58.7x	-14.9x	20.3x	38.5x	68.5x	35.4x	23.5x
FCF Yield	-9.89%	1.7%	-6.73%	4.94%	2.6%	1.46%	2.83%	4.26%
Dividend per Share ²	0.25	0.25	-	-	-	0.2257	0.3643	0.4945
Rate of return	1.18%	1%	-	-	-	1.39%	2.24%	3.05%
EPS ²	-1.56	-0.35	-0.81	0.31	0.6	1.17	1.571	1.876
Distribution rate	-16%	-71.4%	-	-	-	19.3%	23.2%	26.4%
Net sales ¹	15,471	16,507	17,619	18,489	19,171	20,169	21,301	22,419
EBITDA ¹	1,643	1,738	1,833	2,051	1,981	1,747	1,961	2,159
EBIT ¹	767	852	997	1,177	1,168	1,339	1,497	1,626
Net income ¹	-581	-132	-309	149	324	549.3	726.8	877.3
Net Debt ¹	2,085	2,135	2,994	522	1,258	1,203	1,045	663.8
Reference price ²	21.27	25.08	14.13	20.38	24.26	16.23	16.23	16.23
Nbr of stocks (in thousands)	3,73,392	3,80,453	3,84,291	4,61,511	4,62,030	4,62,616	-	-
Announcement Date	11/05/22	10/05/23	08/05/24	14/05/25	13/05/26	-	-	-