|
Market Closed -
Euronext Bruxelles
18:55:00 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.58 EUR | +3.11% |
|
+5.34% | +104.44% |
| 10-13 | CMB.TECH NV Announces Sale one Suezmax Stella | CI |
| 10-13 | Cmb.Tech Divests Suezmax Crude Oil Tanker Stella | MT |
Company Valuation: CMB.TECH NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,789 | 3,384 | 3,564 | 1,973 | 2,763 | 5,387 | - | - |
| Change | - | 89.13% | 5.34% | -44.66% | 40.08% | 94.98% | - | - |
| Enterprise Value (EV) 1 | 3,352 | 4,900 | 4,036 | 4,556 | 8,179 | 10,373 | 9,977 | 9,555 |
| Change | - | 46.17% | -17.63% | 12.87% | 79.52% | 26.83% | -3.82% | -4.23% |
| P/E | -5.28x | 16.6x | 4.13x | 2.29x | 15.6x | 3.94x | 10.6x | 11.9x |
| PBR | 0.91x | 1.56x | 1.51x | 1.67x | 1.05x | 1.53x | 1.5x | 1.4x |
| PEG | - | -0x | 0x | 0.58x | -0.2x | 0x | -0.2x | -1.1x |
| Capitalization / Revenue | 4.26x | 3.96x | 2.88x | 2.1x | 1.66x | 2.25x | 2.35x | 2.43x |
| EV / Revenue | 7.99x | 5.73x | 3.26x | 4.85x | 4.91x | 4.33x | 4.36x | 4.32x |
| EV / EBITDA | 69.3x | 11.6x | 4.91x | 3.9x | 8.67x | 5.93x | 7.78x | 7.72x |
| EV / EBIT | -11.3x | 24.7x | 6.72x | 4.54x | 14.7x | 7.1x | 11.8x | 11.9x |
| EV / FCF | -7.64x | 55.2x | 2.37x | -20.4x | -14x | 8.75x | 14.6x | 15.6x |
| FCF Yield | -13.1% | 1.81% | 42.3% | -4.9% | -7.12% | 11.4% | 6.83% | 6.4% |
| Dividend per Share 2 | 0.12 | 0.12 | 2.34 | - | - | 1.39 | 0.9733 | 0.7967 |
| Rate of return | 1.35% | 0.72% | 13.3% | - | - | 7.49% | 5.24% | 4.29% |
| EPS 2 | -1.68 | 1.01 | 4.27 | 4.44 | 0.61 | 4.71 | 1.75 | 1.557 |
| Distribution rate | -7.14% | 11.9% | 54.8% | - | - | 29.5% | 55.6% | 51.2% |
| Net sales 1 | 419.8 | 854.7 | 1,237 | 940.2 | 1,666 | 2,395 | 2,288 | 2,213 |
| EBITDA 1 | 48.35 | 421.1 | 821.7 | 1,169 | 942.9 | 1,750 | 1,282 | 1,238 |
| EBIT 1 | -296.6 | 198.2 | 600.7 | 1,002 | 555 | 1,461 | 847.3 | 804.1 |
| Net income 1 | -339.2 | 202.9 | 862.3 | 870.8 | 161.7 | 1,290 | 535.3 | 514.8 |
| Net Debt 1 | 1,563 | 1,516 | 472.1 | 2,583 | 5,416 | 4,986 | 4,589 | 4,167 |
| Reference price 2 | 8.87 | 16.77 | 17.65 | 10.16 | 9.52 | 18.57 | 18.57 | 18.57 |
| Nbr of stocks (in thousands) | 201,678 | 201,784 | 201,913 | 194,217 | 290,170 | 290,170 | - | - |
| Announcement Date | 2/3/22 A | 2/2/23 A | 2/1/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.94x | 4.33x | 5.93x | 7.49% | 5.39B | |
| 24.14x | 3.29x | 13.06x | 5.77% | 107B | |
| 28.74x | 9.77x | 14.19x | 2.94% | 87.7B | |
| 12.32x | 1.8x | 10.31x | 6.04% | 80.07B | |
| 21.89x | 5.93x | 11.97x | 3.46% | 76.67B | |
| 11.78x | 1.13x | 7.22x | 6.69% | 70.42B | |
| 22.68x | 9.41x | 12.64x | 4.02% | 65.05B | |
| 26.66x | 4.47x | 14.21x | 1.65% | 64.84B | |
| 37.9x | 3.65x | 9.95x | 0.78% | 61.69B | |
| 13.78x | 6.49x | 11.73x | 7.69% | 59.95B | |
| Average | 20.38x | 5.03x | 11.12x | 4.65% | 67.91B | |
| Weighted average by Cap. | 22.08x | 5.05x | 11.76x | 4.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CMBT Stock
- Valuation CMB.TECH NV
Select your edition
All financial news and data tailored to specific country editions
