Valuation Alstom Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:19:26 23/07/26 pm AEST			5-day change	1st Jan Change
16.00 ^EUR	-0.56%		+0.85%	-36.06%

05:51pm	Mixed release for Alstom
03:21pm	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,942	9,542	5,430	9,406	11,209	7,460	-	-
Change	-	20.14%	-43.09%	73.21%	19.17%	-33.45%	-	-
Enterprise Value (EV) ¹	10,027	11,677	8,424	9,928	12,467	8,737	8,327	8,123
Change	-	16.45%	-27.86%	17.85%	25.58%	-29.92%	-4.69%	-2.44%
P/E	-13.6x	-71.7x	-17.4x	65.7x	40.4x	14.6x	10.5x	8.7x
PBR	0.89x	1.05x	0.63x	0.9x	-	0.66x	0.62x	0.59x
PEG	-	0.9x	-0x	-0x	0.4x	0.2x	0.3x	0.4x
Capitalization / Revenue	0.51x	0.58x	0.31x	0.51x	0.58x	0.37x	0.35x	0.33x
EV / Revenue	0.65x	0.71x	0.48x	0.54x	0.65x	0.43x	0.39x	0.36x
EV / EBITDA	6.1x	6.72x	4.6x	4.84x	6.29x	5x	4.14x	3.76x
EV / EBIT	13.1x	13.7x	8.45x	8.43x	10.7x	7.08x	5.59x	4.94x
EV / FCF	-10.1x	58.7x	-14.9x	20.3x	38.5x	68.7x	34.5x	23.4x
FCF Yield	-9.89%	1.7%	-6.73%	4.94%	2.6%	1.45%	2.9%	4.28%
Dividend per Share ²	0.25	0.25	-	-	-	0.2329	0.3639	0.4942
Rate of return	1.18%	1%	-	-	-	1.44%	2.26%	3.06%
EPS ²	-1.56	-0.35	-0.81	0.31	0.6	1.108	1.539	1.853
Distribution rate	-16%	-71.4%	-	-	-	21%	23.6%	26.7%
Net sales ¹	15,471	16,507	17,619	18,489	19,171	20,251	21,272	22,402
EBITDA ¹	1,643	1,738	1,833	2,051	1,981	1,747	2,013	2,158
EBIT ¹	767	852	997	1,177	1,168	1,235	1,488	1,643
Net income ¹	-581	-132	-309	149	324	526.6	751.1	865.7
Net Debt ¹	2,085	2,135	2,994	522	1,258	1,277	867.2	663.8
Reference price ²	21.27	25.08	14.13	20.38	24.26	16.12	16.12	16.12
Nbr of stocks (in thousands)	373,392	380,453	384,291	461,511	462,030	462,616	-	-
Announcement Date	11/5/22	10/5/23	8/5/24	14/5/25	13/5/26	-	-	-

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.($)
PACCAR INC	22.94x	2.13x	17.43x	2.43%	69B
DAIMLER TRUCK HOLDING AG	13.88x	1.12x	11.55x	4.15%	38.18B
KOMATSU LTD.	15.6x	1.52x	8.67x	2.98%	35.24B
EPIROC AB	29.8x	4.34x	17.35x	1.67%	28.98B
KUBOTA CORPORATION	13.69x	1.53x	10.55x	1.92%	19.08B
KNORR-BREMSE AG	23.75x	2.2x	12x	2.02%	19.15B
EXOR N.V.	13.5x	-	-	0.72%	16.04B
METSO OYJ	22.1x	2.48x	13.32x	2.72%	14.89B
CNH INDUSTRIAL N.V.	27.14x	0.86x	16.42x	2.44%	13.27B
Average	20.27x	2.02x	13.41x	2.34%	28.2B
Weighted average by Cap.	20.28x	2.05x	13.87x	2.52%