Valuation OMV Cinnober Boat

Stocks

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

08-08	OMV Aktiengesellschaft, Q2 2026 Earnings Call, Jul 31, 2026
07-31	OMV: OMV Q2 2026: Refining and Chemicals Offset Upstream Export Constraints

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,334	15,732	13,010	12,218	15,539	20,987	-	-
Change	-	-3.69%	-17.3%	-6.09%	27.18%	35.06%	-	-
Enterprise Value (EV) ¹	22,296	17,939	15,130	15,443	19,172	24,959	24,953	24,991
Change	-	-19.54%	-15.66%	2.07%	24.15%	30.19%	-0.03%	0.15%
P/E	7.8x	4.33x	8.78x	8.81x	15.3x	6.89x	8.44x	8.55x
PBR	1.05x	0.82x	0.71x	0.68x	0.95x	1.18x	1.13x	1.1x
PEG	-	0.1x	-0.1x	-1.38x	-0.6x	0x	-0.5x	-6.87x
Capitalization / Revenue	0.44x	0.25x	0.33x	0.35x	0.62x	0.73x	0.8x	0.86x
EV / Revenue	0.6x	0.29x	0.38x	0.44x	0.76x	0.86x	0.95x	1.02x
EV / EBITDA	2.25x	1.3x	1.75x	1.88x	2.69x	3.15x	3.45x	3.64x
EV / EBIT	3.74x	1.61x	2.51x	3x	4.16x	4.26x	4.91x	5.41x
EV / FCF	4.93x	3.73x	5.64x	6.7x	7.79x	14.2x	12.1x	12.5x
FCF Yield	20.3%	26.8%	17.7%	14.9%	12.8%	7.05%	8.25%	8.03%
Dividend per Share ²	2.3	2.8	2.95	5.05	4.4	4.551	4.74	4.868
Rate of return	4.6%	5.82%	7.42%	13.5%	9.26%	7.07%	7.37%	7.56%
EPS ²	6.4	11.12	4.53	4.24	3.11	9.34	7.622	7.527
Distribution rate	35.9%	25.2%	65.1%	119%	141%	48.7%	62.2%	64.7%
Net sales ¹	37,087	62,298	39,463	34,968	25,118	28,868	26,153	24,471
EBITDA ¹	9,896	13,842	8,643	8,220	7,115	7,918	7,229	6,870
EBIT ¹	5,961	11,175	6,024	5,141	4,607	5,858	5,084	4,619
Net income ¹	2,093	3,634	1,480	1,389	1,017	3,213	2,662	2,583
Net Debt ¹	5,962	2,207	2,120	3,225	3,633	3,972	3,965	4,003
Reference price ²	49.95	48.10	39.77	37.34	47.52	64.35	64.35	64.35
Nbr of stocks (in thousands)	327,011	327,071	327,131	327,215	327,001	326,145	-	-
Announcement Date	03/02/22	02/02/23	01/02/24	03/02/25	03/02/26	-	-	-

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.($)
ARAMCO	13.85x	3.56x	6.62x	5.24%	1,714B
CHEVRON CORPORATION	12.23x	1.7x	5.54x	3.82%	366B
PETROCHINA COMPANY LIMITED	8.01x	0.61x	3.79x	6.53%	284B
SHELL PLC	7.83x	0.86x	3.82x	3.52%	246B
TOTALENERGIES SE	7.96x	1.02x	4.27x	4.77%	190B
CNOOC LIMITED	5.77x	1.7x	2.73x	7.81%	146B
PETROBRAS	3.25x	1.46x	2.79x	8.74%	110B
EQUINOR ASA	7.12x	0.81x	1.96x	4.02%	93.08B
ENI S.P.A.	8.61x	0.8x	3.99x	4.8%	78.44B
Average	8.29x	1.39x	3.94x	5.47%	358.61B
Weighted average by Cap.	11.29x	2.43x	5.39x	5.23%