Valuation Constellium CINNOBER BOAT

Stocks

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

07-30	Deutsche Bank Adjusts Constellium SE Price Target to $39 From $40, Maintains Buy Rating	MT
07-30	Constellium SE, Q2 2026 Earnings Call, Jul 29, 2026

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	3,273	-	-
Change	-	-28.41%	65.98%	-45.27%	52.48%	47.94%	-	-
Enterprise Value (EV) ¹	4,213	3,488	4,315	3,148	3,756	4,650	4,332	3,726
Change	-	-17.2%	23.71%	-27.05%	19.31%	23.81%	-6.83%	-13.99%
P/E	9x	5.37x	21.5x	27.3x	9.89x	7.02x	10.4x	9.72x
PBR	8.16x	2.19x	3.15x	2.26x	2.78x	2.83x	2.19x	1.68x
PEG	-	0.3x	-0.4x	-0.5x	0x	0x	-0.3x	1.34x
Capitalization / Revenue	0.36x	0.2x	0.37x	0.21x	0.31x	0.36x	0.36x	0.36x
EV / Revenue	0.68x	0.43x	0.6x	0.45x	0.53x	0.51x	0.48x	0.41x
EV / EBITDA	7.25x	5.18x	6.05x	5.29x	5.25x	5.19x	5.15x	4.22x
EV / EBIT	13.4x	10.4x	12.8x	13.4x	8.59x	6.2x	7.85x	6.41x
EV / FCF	33.7x	19.2x	25.4x	-32.9x	24.9x	13.8x	11.6x	11.2x
FCF Yield	2.97%	5.22%	3.94%	-3.04%	4.01%	7.27%	8.6%	8.91%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.75	2.06	0.84	0.3631	1.623	3.44	2.317	2.485
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	6,152	8,120	7,239	7,028	7,144	9,067	9,118	9,021
EBITDA ¹	581	673	713	595.3	715.3	896.5	841.3	883.8
EBIT ¹	314	334	337	235.1	437.1	750.5	551.7	581.2
Net income ¹	257	301	125	53.51	230.8	475.6	324.2	332.6
Net Debt ¹	1,982	1,891	1,664	1,697	1,544	1,377	1,060	453.2
Reference price ²	15.75	11.07	18.06	9.92	16.05	24.15	24.15	24.15
Nbr of stocks (in thousands)	141,677	144,302	146,820	146,266	137,802	135,528	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/21/24 A	2/20/25 A	2/18/26 A	-	-	-

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	8.45x	1.43x	5.27x	-	40.07B
ALUMINUM CORPORATION OF CHINA LIMITED	5.83x	0.63x	2.72x	6.92%	22.97B
HINDALCO INDUSTRIES LIMITED	9.47x	0.88x	6.59x	0.55%	22.66B
NORSK HYDRO ASA	9.33x	0.83x	4.81x	5.89%	17.95B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.54x	-	-	-	12.49B
ALCOA CORPORATION	7.58x	0.83x	4.09x	0.88%	11.94B
TIANSHAN ALUMINUM GROUP CO.,LTD	7.4x	1.56x	4.58x	7.44%	8.97B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.87x	1.22x	3.8x	7.11%	8.62B
NATIONAL ALUMINIUM COMPANY LIMITED	11.48x	3.24x	7.18x	2.98%	6.73B
Average	8.22x	1.33x	4.88x	4.54%	16.93B
Weighted average by Cap.	8.15x	1.17x	4.86x	4.37%