Valuation Constellium CINNOBER BOAT

Stocks

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

29/06	Constellium Sells Stake In Chinese Automotive Joint Venture	MT
29/06	Constellium SE(NYSE:CSTM) dropped from Russell Small Cap Comp Value Benchmark	CI

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	3,508	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	58.58%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,826	4,552	3,864
Change	-	-17.2%	23.71%	-27.05%	19.31%	28.49%	-5.68%	-15.1%
P/E	9x	5.37x	21.5x	27.3x	9.89x	8.44x	11x	10.2x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	3.09x	2.4x	1.71x
PEG	-	0.3x	-0.4x	-0.5x	0x	0.1x	-0.5x	1.32x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.39x	0.39x	0.37x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.54x	0.5x	0.41x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.64x	5.46x	4.38x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	7.6x	8.8x	6.82x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	16.1x	15x	10.8x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	6.22%	6.68%	9.25%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	3.054	2.338	2.519
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	8,918	9,089	9,426
EBITDA ¹	581	673	713	595.3	715.3	855.8	833.9	881.3
EBIT ¹	314	334	337	235.1	437.1	635.1	517.5	566.9
Net income ¹	257	301	125	53.51	230.8	422	322.5	329.2
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,318	1,043	356
Reference price ²	15.75	11.07	18.06	9.92	16.05	25.77	25.77	25.77
Nbr of stocks (in thousands)	141,677	144,302	146,820	146,266	137,802	136,150	-	-
Announcement Date	23/2/22	22/2/23	21/2/24	20/2/25	18/2/26	-	-	-

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.($)
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	5.86x	0.96x	3.53x	-	27.61B
HINDALCO INDUSTRIES LIMITED	9.13x	0.87x	6.52x	0.61%	22.13B
ALUMINUM CORPORATION OF CHINA LIMITED	4.67x	0.52x	2.09x	8.52%	19.6B
NORSK HYDRO ASA	9.33x	0.83x	4.74x	6.21%	17.2B
ALCOA CORPORATION	6.25x	0.84x	3.66x	0.82%	12.85B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.58x	-	-	4.19%	10.37B
TIANSHAN ALUMINUM GROUP CO.,LTD	5.44x	1.34x	3.83x	9.38%	7.39B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	5.67x	0.97x	3.07x	8.99%	6.96B
NATIONAL ALUMINIUM COMPANY LIMITED	10.9x	3.05x	6.76x	3.14%	6.41B
Average	7.20x	1.17x	4.27x	5.23%	14.5B
Weighted average by Cap.	7.08x	0.98x	4.20x	4.79%