Valuation TechnipFMC Cinnober Boat

Stocks

Real-time Estimate Tradegate 02:07:03 25/08/2026 pm IST			5-day change	1st Jan Change
65.20 ^EUR	0.00%		0.00%	-

12/08	TechnipFMC Wins Pipe Contract for Azule Energy's West Hub Tails Project	MT
12/08	TechnipFMC Secures Angola Oil Project Contract Worth as Much as $250 Million	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,668	5,442	8,770	12,312	18,025	29,746	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	65.02%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	28,944	28,626	28,182
Change	-	86.73%	54.49%	35.49%	44.73%	66.12%	-1.1%	-1.55%
P/E	197x	-50.8x	168x	15.2x	19.4x	24.7x	21.3x	19.1x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	7.1x	5.93x	5.3x
PEG	-	0x	-1x	0x	1x	0.7x	1.3x	1.7x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.78x	2.61x	2.49x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.7x	2.51x	2.36x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	13.3x	11.9x	10.9x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	16.6x	14.6x	13.2x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	21.1x	19.9x	18.4x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	4.74%	5.02%	5.44%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.2	0.2095	0.2142
Rate of return	-	-	0.5%	0.69%	0.45%	0.26%	0.28%	0.28%
EPS ²	0.03	-0.24	0.12	1.91	2.3	3.065	3.564	3.969
Distribution rate	-	-	83.3%	10.5%	8.7%	6.52%	5.88%	5.4%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,713	11,408	11,963
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,171	2,406	2,582
EBIT ¹	195	269.3	441.8	958.4	1,382	1,745	1,960	2,133
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,241	1,367	1,461
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-801.5	-1,120	-1,564
Reference price ²	5.92	12.19	20.14	28.94	44.56	75.85	75.85	75.85
Nbr of stocks (in thousands)	4,50,700	4,46,440	4,35,460	4,25,415	4,04,520	3,92,164	-	-
Announcement Date	23/02/22	23/02/23	22/02/24	27/02/25	19/02/26	-	-	-

¹USD in Million²USD

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.($)
SLB N.V.	21.96x	2.37x	10.81x	2.17%	8.01TCr
BAKER HUGHES COMPANY	20.6x	2.58x	14.27x	1.48%	6.15TCr
TECHNIPFMC PLC	24.75x	2.7x	13.34x	0.26%	2.97TCr
HALLIBURTON COMPANY	14.47x	1.5x	8.21x	1.98%	2.89TCr
SAIPEM SPA	27.5x	0.52x	4.55x	3.71%	1.01TCr
NOV INC.	22.35x	0.83x	7.26x	2.03%	704.4Cr
SBM OFFSHORE N.V.	6.95x	1.44x	5.83x	3.18%	654.38Cr
WEATHERFORD INTERNATIONAL PLC	16.62x	1.41x	6.63x	1.24%	636.06Cr
KODIAK GAS SERVICES, INC.	29.94x	5.77x	10.38x	3.39%	598.33Cr
Average	20.57x	2.13x	9.03x	2.16%	2.63TCr
Weighted average by Cap.	20.93x	2.27x	11.08x	1.82%