Valuation thyssenKrupp CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 19:10:54 18/06/2026 +03			5-day change	1st Jan Change
10.60 ^EUR	0.00%		0.00%	-

06-17	BofA Keeps thyssenkrupp at Buy Amid Planned Materials Services Business Spinoff	MT
06-17	European Steelmakers Urge Reforms of EU's Emissions Trading System	MT

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,714	2,730	4,498	2,163	7,268	6,882	-	-
Change	-	-52.21%	64.75%	-51.91%	235.97%	-5.31%	-	-
Enterprise Value (EV) ¹	2,128	-936.6	198.4	-2,231	2,419	2,610	2,956	2,741
Change	-	-144.02%	121.19%	-1,224.26%	208.44%	7.87%	13.29%	-7.29%
P/E	-51x	2.41x	-2.17x	-1.44x	15.6x	-12.6x	9.45x	7.74x
PBR	0.55x	0.19x	0.38x	0.23x	0.74x	0.75x	0.7x	0.66x
PEG	-	-0x	0x	0.1x	-0x	0x	-0x	0.4x
Capitalization / Revenue	0.17x	0.07x	0.12x	0.06x	0.22x	0.21x	0.21x	0.21x
EV / Revenue	0.06x	-0.02x	0.01x	-0.06x	0.07x	0.08x	0.09x	0.08x
EV / EBITDA	1.24x	-0.32x	0.12x	-2.49x	1.62x	1.7x	1.61x	1.3x
EV / EBIT	2.67x	-0.45x	0.28x	-3.93x	3.78x	3.22x	2.66x	2.14x
EV / FCF	-1.62x	1.49x	0.55x	-20.3x	6.66x	-27.3x	4.77x	1.99x
FCF Yield	-61.7%	67.3%	183%	-4.93%	15%	-3.66%	21%	50.2%
Dividend per Share ²	-	0.15	0.15	0.15	0.15	0.1502	0.1508	0.15
Rate of return	-	3.42%	2.08%	4.32%	1.28%	1.36%	1.36%	1.36%
EPS ²	-0.18	1.82	-3.33	-2.42	0.75	-0.8748	1.17	1.428
Distribution rate	-	8.24%	-4.5%	-6.2%	20%	-17.2%	12.9%	10.5%
Net sales ¹	34,015	41,140	37,536	35,041	32,837	32,271	33,218	33,495
EBITDA ¹	1,719	2,972	1,603	895	1,490	1,531	1,833	2,111
EBIT ¹	796	2,062	703	567	640	810.9	1,111	1,281
Net income ¹	-115	1,136	-2,072	-1,506	465	-545.8	728.8	889.3
Net Debt ¹	-3,586	-3,667	-4,300	-4,394	-4,849	-4,273	-3,926	-4,141
Reference price ²	9.18	4.39	7.23	3.48	11.68	11.06	11.06	11.06
Nbr of stocks (in thousands)	622,532	622,532	622,532	622,532	622,532	622,532	-	-
Announcement Date	11/18/21 A	11/17/22 A	11/22/23 A	11/18/24 A	12/8/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NUCOR CORPORATION	16.2x	1.6x	9.14x	0.89%	57.53B
ARCELORMITTAL	14.45x	0.88x	6.96x	0.93%	51.01B
STEEL DYNAMICS, INC.	17.09x	1.86x	10.84x	0.78%	38.96B
CARPENTER TECHNOLOGY CORPORATION	55.24x	9.21x	33.99x	0.14%	28.59B
TATA STEEL LIMITED	13.32x	1.24x	7.29x	2.1%	26.32B
POSCO HOLDINGS INC.	15.29x	0.61x	5.71x	2.58%	19.1B
NIPPON STEEL CORPORATION	-67.96x	0.76x	7.63x	4.3%	18.18B
SSAB AB	13.65x	0.89x	6.75x	2.84%	10.47B
LLOYDS METALS AND ENERGY LIMITED	13.99x	4.16x	10.8x	0.06%	10.45B
Average	10.14x	2.36x	11.01x	1.63%	28.96B
Weighted average by Cap.	13.85x	2.24x	11.12x	1.33%