Valuation TechnipFMC CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 06:00:01 29/07/26 am AEST			5-day change	1st Jan Change
63.57 ^EUR	0.00%		0.00%	-

08/07	Trump Breaks the Calm
08/07	The last shall be first

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	29,919	-	-
Change	-	103.97%	61.15%	40.38%	46.41%	65.98%	-	-
Enterprise Value (EV) ¹	3,080	5,752	8,886	12,039	17,424	29,048	28,696	28,222
Change	-	86.73%	54.49%	35.49%	44.73%	66.72%	-1.21%	-1.65%
P/E	197x	-50.8x	168x	15.2x	19.4x	25.5x	21.9x	19.4x
PBR	0.78x	1.66x	2.88x	4.12x	5.56x	7.31x	6.11x	5.58x
PEG	-	0x	-1x	0x	1x	0.9x	1.3x	1.6x
Capitalization / Revenue	0.42x	0.81x	1.12x	1.36x	1.81x	2.81x	2.62x	2.49x
EV / Revenue	0.48x	0.86x	1.14x	1.33x	1.75x	2.73x	2.51x	2.35x
EV / EBITDA	5.31x	8.9x	10.8x	8.91x	9.55x	13.6x	12x	11x
EV / EBIT	15.8x	21.4x	20.1x	12.6x	12.6x	17.1x	14.8x	13.4x
EV / FCF	5.22x	29.6x	19x	17.7x	12x	21.7x	20.5x	18.6x
FCF Yield	19.1%	3.38%	5.26%	5.64%	8.31%	4.6%	4.89%	5.37%
Dividend per Share ²	-	-	0.1	0.2	0.2	0.1995	0.2095	0.2142
Rate of return	-	-	0.5%	0.69%	0.45%	0.27%	0.28%	0.29%
EPS ²	0.03	-0.24	0.12	1.91	2.3	2.938	3.432	3.861
Distribution rate	-	-	83.3%	10.5%	8.7%	6.79%	6.1%	5.55%
Net sales ¹	6,404	6,700	7,824	9,083	9,933	10,651	11,423	12,000
EBITDA ¹	580.4	646.5	819.6	1,351	1,824	2,143	2,398	2,563
EBIT ¹	195	269.3	441.8	958.4	1,382	1,695	1,933	2,111
Net income ¹	13.3	-107.2	56.2	842.9	963.9	1,193	1,328	1,430
Net Debt ¹	412	309.5	115.6	-272.5	-601.9	-870.2	-1,223	-1,697
Reference price ²	5.92	12.19	20.14	28.94	44.56	75.04	75.04	75.04
Nbr of stocks (in thousands)	450,700	446,440	435,460	425,415	404,520	398,702	-	-
Announcement Date	23/2/22	23/2/23	22/2/24	27/2/25	19/2/26	-	-	-

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.	20.82x	2.27x	10.37x	2.28%	76.47B
BAKER HUGHES COMPANY	25.4x	2.15x	12.01x	1.52%	60.11B
HALLIBURTON COMPANY	13.35x	1.41x	7.71x	2.13%	26.77B
SAIPEM SPA	19.47x	0.52x	4.15x	3.83%	9.62B
NOV INC.	25.69x	0.87x	8.29x	1.84%	7.35B
ARCHROCK, INC.	19.24x	5.5x	9.54x	2.57%	6.26B
SBM OFFSHORE N.V.	7.65x	1.46x	5.73x	3.53%	6.22B
WEATHERFORD INTERNATIONAL PLC	15.35x	1.37x	6.46x	1.28%	6.16B
KODIAK GAS SERVICES, INC.	28.63x	5.69x	10.22x	3.47%	5.74B
Average	19.51x	2.36x	8.28x	2.49%	22.74B
Weighted average by Cap.	20.91x	2.13x	9.85x	2.14%