Valuation Constellium CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08/07	UBS Adjusts Constellium Price Target to $35 From $38, Maintains Buy Rating	MT
29/06	Constellium Sells Stake In Chinese Automotive Joint Venture	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	3,402	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	53.79%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,779	4,489	3,855
Change	-	-17.2%	23.71%	-27.05%	19.31%	27.24%	-6.06%	-14.12%
P/E	9x	5.37x	21.5x	27.3x	9.89x	8.52x	11.1x	10.1x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	2.93x	2.3x	1.74x
PEG	-	0.3x	-0.4x	-0.5x	0x	0.1x	-0.5x	0.9x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.37x	0.36x	0.37x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.52x	0.48x	0.42x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.67x	5.43x	4.35x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	7.53x	8.35x	6.59x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	17x	17.5x	11.9x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	5.87%	5.72%	8.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	2.933	2.241	2.484
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,146	9,385	9,182
EBITDA ¹	581	673	713	595.3	715.3	842.8	826.8	887.2
EBIT ¹	314	334	337	235.1	437.1	634.8	537.4	585.3
Net income ¹	257	301	125	53.51	230.8	411.2	313.3	328.9
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,377	1,087	453.2
Reference price ²	15.75	11.07	18.06	9.92	16.05	24.99	24.99	24.99
Nbr of stocks (in thousands)	1,41,677	1,44,302	1,46,820	1,46,266	1,37,802	1,36,150	-	-
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	7.34x	1.23x	4.52x	-	3.47TCr
ALUMINUM CORPORATION OF CHINA LIMITED	5.32x	0.6x	2.61x	7.37%	2.19TCr
HINDALCO INDUSTRIES LIMITED	9.25x	0.87x	6.55x	0.57%	2.19TCr
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.27x	-	-	3.84%	1.2TCr
ALCOA CORPORATION	7.43x	0.82x	4.02x	0.9%	1.17TCr
TIANSHAN ALUMINUM GROUP CO.,LTD	6.84x	1.44x	4.22x	8.04%	827.65Cr
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.42x	1.12x	3.51x	7.58%	806.84Cr
NATIONAL ALUMINIUM COMPANY LIMITED	11.25x	3.16x	7.01x	3.04%	653.93Cr
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	6.16x	1.73x	4.39x	7.63%	435.54Cr
Average	7.48x	1.37x	4.60x	4.87%	1.44TCr
Weighted average by Cap.	7.39x	1.14x	4.54x	4.34%