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	3,165	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	43.07%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,544	4,233	3,695
Change	-	-17.2%	23.71%	-27.05%	19.31%	20.97%	-6.85%	-12.7%
P/E	9x	5.37x	21.5x	27.3x	9.89x	6.93x	10.4x	9.76x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	2.7x	2.14x	1.69x
PEG	-	0.3x	-0.4x	-0.5x	0x	0x	-0.3x	1.48x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.35x	0.35x	0.35x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.5x	0.47x	0.41x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.06x	5.12x	4.28x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	6.29x	7.84x	6.57x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	13.4x	11.4x	11.1x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	7.44%	8.8%	8.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	3.369	2.246	2.394
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,011	9,061	8,919
EBITDA ¹	581	673	713	595.3	715.3	898.6	826.9	863.9
EBIT ¹	314	334	337	235.1	437.1	722.6	540	562.8
Net income ¹	257	301	125	53.51	230.8	468.9	316.3	320
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,379	1,068	530
Reference price ²	15.75	11.07	18.06	9.92	16.05	23.35	23.35	23.35
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HINDALCO INDUSTRIES LIMITED	8.89x	0.9x	6.47x	0.57%	2.36TCr
ALUMINUM CORPORATION OF CHINA LIMITED	6.28x	0.67x	2.87x	5.64%	2.32TCr
NORSK HYDRO ASA	10.12x	0.9x	5.22x	5.38%	2TCr
ALCOA CORPORATION	8.31x	0.92x	4.51x	0.8%	1.32TCr
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.49x	-	-	5.89%	1.31TCr
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	7.01x	1.24x	3.86x	6.88%	896.81Cr
TIANSHAN ALUMINUM GROUP CO.,LTD	6.78x	1.45x	4.46x	7.58%	886.23Cr
NATIONAL ALUMINIUM COMPANY LIMITED	9.6x	2.68x	5.66x	3.6%	710.58Cr
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	6.33x	1.75x	4.48x	7.82%	452.06Cr
Average	7.98x	1.31x	4.69x	4.9%	1.36TCr
Weighted average by Cap.	8.15x	1.07x	4.73x	4.32%