Valuation thyssenKrupp CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 06:15:08 07/07/2026 pm IST			5-day change	1st Jan Change
12.04 ^EUR	0.00%		0.00%	-

05:56pm	Submarine contract, satisfied faces in Berlin and Schwerin	DP
04:49pm	Merz: Submarine order is good for German economy and ties Canada to Europe	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,714	2,730	4,498	2,163	7,268	7,701	-	-
Change	-	-52.21%	64.75%	-51.91%	235.97%	5.95%	-	-
Enterprise Value (EV) ¹	2,128	-936.6	198.4	-2,231	2,419	3,428	3,775	3,559
Change	-	-144.02%	121.19%	-1,224.26%	208.44%	41.71%	10.11%	-5.71%
P/E	-51x	2.41x	-2.17x	-1.44x	15.6x	-14.1x	10.6x	8.66x
PBR	0.55x	0.19x	0.38x	0.23x	0.74x	0.84x	0.79x	0.74x
PEG	-	-0x	0x	0.1x	-0x	0x	-0x	0.4x
Capitalization / Revenue	0.17x	0.07x	0.12x	0.06x	0.22x	0.24x	0.23x	0.23x
EV / Revenue	0.06x	-0.02x	0.01x	-0.06x	0.07x	0.11x	0.11x	0.11x
EV / EBITDA	1.24x	-0.32x	0.12x	-2.49x	1.62x	2.23x	2.06x	1.69x
EV / EBIT	2.67x	-0.45x	0.28x	-3.93x	3.78x	4.22x	3.4x	2.79x
EV / FCF	-1.62x	1.49x	0.55x	-20.3x	6.66x	-35.9x	6.09x	2.59x
FCF Yield	-61.7%	67.3%	183%	-4.93%	15%	-2.79%	16.4%	38.7%
Dividend per Share ²	-	0.15	0.15	0.15	0.15	0.1502	0.1508	0.15
Rate of return	-	3.42%	2.08%	4.32%	1.28%	1.21%	1.22%	1.21%
EPS ²	-0.18	1.82	-3.33	-2.42	0.75	-0.8748	1.17	1.428
Distribution rate	-	8.24%	-4.5%	-6.2%	20%	-17.2%	12.9%	10.5%
Net sales ¹	34,015	41,140	37,536	35,041	32,837	32,279	33,250	33,563
EBITDA ¹	1,719	2,972	1,603	895	1,490	1,534	1,831	2,106
EBIT ¹	796	2,062	703	567	640	812.8	1,110	1,275
Net income ¹	-115	1,136	-2,072	-1,506	465	-545.8	728.8	889.3
Net Debt ¹	-3,586	-3,667	-4,300	-4,394	-4,849	-4,273	-3,926	-4,141
Reference price ²	9.18	4.39	7.23	3.48	11.68	12.37	12.37	12.37
Nbr of stocks (in thousands)	6,22,532	6,22,532	6,22,532	6,22,532	6,22,532	6,22,532	-	-
Announcement Date	18/11/21	17/11/22	22/11/23	18/11/24	08/12/25	-	-	-

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.($)
ARCELORMITTAL	14.15x	0.85x	6.79x	0.96%	4.95TCr
NUCOR CORPORATION	13.66x	1.41x	7.8x	1%	5.1TCr
STEEL DYNAMICS, INC.	14.07x	1.57x	9.23x	0.93%	3.27TCr
CARPENTER TECHNOLOGY CORPORATION	59.44x	9.9x	36.55x	0.13%	3.08TCr
TATA STEEL LIMITED	12.74x	1.21x	7.05x	2.2%	2.5TCr
NIPPON STEEL CORPORATION	8.84x	0.67x	5.98x	4.38%	1.8TCr
POSCO HOLDINGS INC.	13.25x	0.55x	5.23x	3.05%	1.58TCr
LLOYDS METALS AND ENERGY LIMITED	13.98x	4.16x	10.8x	0.06%	1.03TCr
SSAB AB	12.95x	0.84x	6.36x	2.99%	971.29Cr
Average	18.12x	2.35x	10.64x	1.75%	2.7TCr
Weighted average by Cap.	19.13x	2.36x	11.12x	1.42%