Valuation Gap Cinnober Boat

Stocks

Real-time Estimate Cboe BZX 18:03:51 13/08/2026 +03			5-day change	1st Jan Change
20.21 ^USD	0.00%		0.00%	-

08-13	Gap Keeps Quarterly Dividend at $0.175 per Share, Payable Oct. 28, to Shareholders of Record Oct. 7	MT
08-12	Gap slides, Jefferies worries about Old Navy

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,747	4,954	6,931	9,077	10,406	7,290	-	-
Change	-	-26.58%	39.91%	30.97%	14.64%	-29.95%	-	-
Enterprise Value (EV) ¹	7,354	5,575	6,546	8,232	9,282	6,104	5,852	5,664
Change	-	-24.2%	17.42%	25.76%	12.76%	-34.24%	-4.12%	-3.21%
P/E	27x	-24.7x	13.9x	10.9x	13.1x	7.45x	7.69x	6.86x
PBR	2.5x	2.23x	2.71x	2.83x	2.75x	1.9x	1.73x	1.42x
PEG	-	0x	-0x	0.2x	-4.12x	0.3x	-2.45x	0.6x
Capitalization / Revenue	0.4x	0.32x	0.47x	0.6x	0.68x	0.47x	0.46x	0.44x
EV / Revenue	0.44x	0.36x	0.44x	0.55x	0.6x	0.39x	0.37x	0.35x
EV / EBITDA	5.2x	10.4x	5.8x	5.11x	5.76x	3.65x	3.26x	3.14x
EV / EBIT	8.08x	-929x	10.8x	7.4x	8.32x	5.36x	4.64x	4.19x
EV / FCF	64x	-71.5x	5.89x	7.92x	11.3x	8.16x	6.11x	-
FCF Yield	1.56%	-1.4%	17%	12.6%	8.87%	12.3%	16.4%	-
Dividend per Share ²	0.6025	0.6	0.6	0.6	0.66	0.6861	0.7115	0.7347
Rate of return	3.33%	4.42%	3.21%	2.49%	2.36%	3.39%	3.51%	3.63%
EPS ²	0.67	-0.55	1.34	2.2	2.13	2.719	2.634	2.954
Distribution rate	89.9%	-109%	44.8%	27.3%	31%	25.2%	27%	24.9%
Net sales ¹	16,670	15,616	14,889	15,086	15,366	15,556	15,989	16,401
EBITDA ¹	1,414	534	1,128	1,612	1,611	1,673	1,793	1,802
EBIT ¹	910	-6	606	1,112	1,115	1,139	1,262	1,351
Net income ¹	256	-202	502	844	816	1,005	977.2	1,034
Net Debt ¹	607	621	-385	-845	-1,124	-1,186	-1,437	-1,625
Reference price ²	18.07	13.57	18.69	24.07	27.98	20.25	20.25	20.25
Nbr of stocks (in thousands)	373,403	365,049	370,833	377,122	371,922	359,979	-	-
Announcement Date	3/3/22 A	3/9/23 A	3/7/24 A	3/6/25 A	3/5/26 A	-	-	-

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.($)
INDITEX	26.59x	4.1x	14.51x	3.35%	208B
FAST RETAILING CO., LTD.	47.29x	5.82x	24.23x	0.78%	150B
ROSS STORES, INC.	31.76x	3.03x	20.27x	0.72%	79.63B
KERING	51.1x	2.86x	11.01x	1.25%	38.6B
TAPESTRY, INC.	22.54x	4.06x	16.22x	1.04%	31.06B
HENNES & MAURITZ AB	22.44x	1.49x	8.46x	4.19%	29.13B
NEXT PLC	18.94x	2.62x	11.73x	2.21%	23.63B
BURLINGTON STORES, INC.	30.55x	1.78x	15.09x	-.--%	22B
LPP SA	15.64x	1.85x	7.84x	4.14%	11.07B
Average	29.65x	3.07x	14.37x	1.96%	65.96B
Weighted average by Cap.	33.34x	3.99x	17.10x	1.97%