Valuation Outotec CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 04:46:32 26/06/26 pm AEST			5-day change	1st Jan Change
14.86 ^EUR	0.00%		0.00%	-

24/06	Metso Signs Service Agreements Worth €60m	FW
24/06	Nordea cuts Metso price target to €17 (€17.5), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,741	7,936	7,577	7,434	12,400	12,364	-	-
Change	-	2.52%	-4.52%	-1.9%	66.81%	-0.29%	-	-
Enterprise Value (EV) ¹	8,211	8,620	8,461	8,607	13,492	13,296	13,037	12,836
Change	-	4.99%	-1.84%	1.72%	56.76%	-1.45%	-1.95%	-1.54%
P/E	22.8x	26.7x	13.9x	22.5x	29.4x	21.1x	17.8x	15.8x
PBR	3.44x	3.38x	2.9x	2.86x	4.65x	4.23x	3.81x	3.42x
PEG	-	-2.2x	0.2x	-0.6x	1.1x	0.5x	1x	1.3x
Capitalization / Revenue	1.83x	1.5x	1.41x	1.53x	2.37x	2.19x	2.03x	1.9x
EV / Revenue	1.94x	1.63x	1.57x	1.77x	2.57x	2.36x	2.14x	1.98x
EV / EBITDA	12.8x	10.5x	8.63x	9.53x	14.4x	12.6x	11x	9.84x
EV / EBIT	15x	11.8x	9.54x	10.7x	16.3x	14.7x	12.6x	11.2x
EV / FCF	19.7x	663x	64.1x	59.8x	21.5x	25.9x	19.2x	17.4x
FCF Yield	5.08%	0.15%	1.56%	1.67%	4.65%	3.86%	5.2%	5.73%
Dividend per Share ²	0.24	0.3	0.36	0.38	0.4	0.4288	0.4857	0.5321
Rate of return	2.57%	3.12%	3.93%	4.23%	2.67%	2.87%	3.25%	3.56%
EPS ²	0.41	0.36	0.66	0.4	0.51	0.7076	0.8378	0.942
Distribution rate	58.5%	83.3%	54.5%	95%	78.4%	60.6%	58%	56.5%
Net sales ¹	4,236	5,295	5,390	4,863	5,240	5,633	6,092	6,497
EBITDA ¹	642	821	981	903	935	1,053	1,186	1,305
EBIT ¹	547	731	887	804	829	905.2	1,036	1,146
Net income ¹	342	301	543	329	423	584.8	693.5	779.2
Net Debt ¹	470	684	884	1,173	1,092	932.6	673.4	472.7
Reference price ²	9.35	9.61	9.17	8.98	14.98	14.93	14.93	14.93
Nbr of stocks (in thousands)	828,047	825,636	826,328	827,810	827,761	828,113	-	-
Announcement Date	10/2/22	17/2/23	16/2/24	13/2/25	12/2/26	-	-	-

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.($)
PACCAR INC	21.38x	1.95x	16.28x	2.61%	64.04B
KOMATSU LTD.	15.19x	1.5x	8.54x	3.08%	34.8B
DAIMLER TRUCK HOLDING AG	13.32x	1.11x	11.55x	4.29%	36.29B
EPIROC AB	31.91x	4.63x	18.41x	1.56%	30.72B
KUBOTA CORPORATION	13.63x	1.54x	10.63x	1.92%	19.38B
KNORR-BREMSE AG	23.14x	2.16x	11.8x	2.08%	18.61B
EXOR N.V.	12.72x	-	-	0.76%	15.08B
CNH INDUSTRIAL N.V.	27.92x	0.88x	16.73x	2.4%	13.55B
ALLISON TRANSMISSION HOLDINGS, INC.	14.04x	2.31x	8.98x	0.94%	10.33B
Average	19.25x	2.01x	12.86x	2.18%	26.98B
Weighted average by Cap.	19.65x	2.04x	13.48x	2.5%