Valuation Constellium Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

12/08	Moody's Changes Constellium's Outlook to Positive; Rating Maintained	MT
30/07	Deutsche Bank Adjusts Constellium SE Price Target to $39 From $40, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,231	1,597	2,651	1,451	2,212	3,465	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	56.61%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,837	4,521	3,918
Change	-	-17.2%	23.71%	-27.05%	19.31%	28.78%	-6.53%	-13.34%
P/E	9x	5.37x	21.5x	27.3x	9.89x	7.46x	11.1x	10.3x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	3.01x	2.32x	1.78x
PEG	-	0.3x	-0.4x	-0.5x	0x	0x	-0.3x	1.36x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.38x	0.38x	0.38x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.53x	0.5x	0.43x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.41x	5.39x	4.43x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	6.46x	8.21x	6.74x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	14.3x	12.1x	11.8x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	6.99%	8.24%	8.48%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	3.428	2.31	2.485
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,046	9,097	9,021
EBITDA ¹	581	673	713	595.3	715.3	894.4	839.4	883.8
EBIT ¹	314	334	337	235.1	437.1	748.4	550.5	581.2
Net income ¹	257	301	125	53.51	230.8	474.3	323.4	332.6
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,372	1,056	453.2
Reference price ²	15.75	11.07	18.06	9.92	16.05	25.57	25.57	25.57
Nbr of stocks (in thousands)	1,41,677	1,44,302	1,46,820	1,46,266	1,37,802	1,35,528	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	20/02/25	18/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.85x	1.33x	4.86x	-	3.73TCr
HINDALCO INDUSTRIES LIMITED	9.15x	0.92x	6.59x	0.54%	2.4TCr
ALUMINUM CORPORATION OF CHINA LIMITED	5.63x	0.61x	2.64x	7.17%	2.23TCr
NORSK HYDRO ASA	9.62x	0.86x	4.97x	5.66%	1.87TCr
ALCOA CORPORATION	8.31x	0.92x	4.51x	0.8%	1.32TCr
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	10.63x	-	-	5.58%	1.25TCr
TIANSHAN ALUMINUM GROUP CO.,LTD	7.36x	1.55x	4.55x	7.48%	893.53Cr
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.72x	1.18x	3.69x	7.18%	855.4Cr
NATIONAL ALUMINIUM COMPANY LIMITED	9.87x	2.77x	5.85x	3.5%	722.19Cr
Average	8.35x	1.27x	4.71x	4.74%	1.7TCr
Weighted average by Cap.	8.22x	1.12x	4.75x	4.44%