Valuation Outotec CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 18:16:20 07/08/2026 +04			5-day change	1st Jan Change
16.71 ^EUR	0.00%		0.00%	-

08-03	Pareto makes four changes to its Swedish portfolio, adding Asmodee, Kinnevik, Nibe and Paradox	FW
07-29	Goldman Sachs raises Metso price target to €19.50 (€18.80), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,741	7,936	7,577	7,434	12,400	13,995	-	-
Change	-	2.52%	-4.52%	-1.9%	66.81%	12.87%	-	-
Enterprise Value (EV) ¹	8,211	8,620	8,461	8,607	13,492	14,993	14,701	14,446
Change	-	4.99%	-1.84%	1.72%	56.76%	11.13%	-1.95%	-1.73%
P/E	22.8x	26.7x	13.9x	22.5x	29.4x	23.9x	19.9x	17.4x
PBR	3.44x	3.38x	2.9x	2.86x	4.65x	4.86x	4.35x	3.86x
PEG	-	-2.2x	0.2x	-0.6x	1.1x	0.6x	1x	1.2x
Capitalization / Revenue	1.83x	1.5x	1.41x	1.53x	2.37x	2.48x	2.28x	2.12x
EV / Revenue	1.94x	1.63x	1.57x	1.77x	2.57x	2.66x	2.39x	2.19x
EV / EBITDA	12.8x	10.5x	8.63x	9.53x	14.4x	14.3x	12.2x	10.8x
EV / EBIT	15x	11.8x	9.54x	10.7x	16.3x	16.3x	13.9x	12.3x
EV / FCF	19.7x	663x	64.1x	59.8x	21.5x	30.7x	20.6x	19.4x
FCF Yield	5.08%	0.15%	1.56%	1.67%	4.65%	3.25%	4.84%	5.16%
Dividend per Share ²	0.24	0.3	0.36	0.38	0.4	0.4245	0.4857	0.5367
Rate of return	2.57%	3.12%	3.93%	4.23%	2.67%	2.51%	2.87%	3.18%
EPS ²	0.41	0.36	0.66	0.4	0.51	0.7058	0.848	0.9708
Distribution rate	58.5%	83.3%	54.5%	95%	78.4%	60.1%	57.3%	55.3%
Net sales ¹	4,236	5,295	5,390	4,863	5,240	5,642	6,148	6,607
EBITDA ¹	642	821	981	903	935	1,045	1,201	1,333
EBIT ¹	547	731	887	804	829	920.3	1,058	1,174
Net income ¹	342	301	543	329	423	584.1	702.8	803.6
Net Debt ¹	470	684	884	1,173	1,092	997.9	705.8	451.2
Reference price ²	9.35	9.61	9.17	8.98	14.98	16.90	16.90	16.90
Nbr of stocks (in thousands)	828,047	825,636	826,328	827,810	827,761	828,113	-	-
Announcement Date	10/02/22	17/02/23	16/02/24	13/02/25	12/02/26	-	-	-

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.($)
PACCAR INC	22.13x	2.08x	17.1x	2.46%	69.51B
DAIMLER TRUCK HOLDING AG	14.26x	1.17x	11.88x	3.92%	42.07B
KOMATSU LTD.	17.17x	1.7x	9.7x	2.65%	41.66B
EPIROC AB	30.96x	4.5x	17.99x	1.61%	30.59B
KNORR-BREMSE AG	23.4x	2.17x	11.78x	2.05%	19.23B
KUBOTA CORPORATION	12.54x	1.53x	10.17x	1.98%	19.08B
EXOR N.V.	13.67x	-	-	0.71%	16.4B
METSO OYJ	23.94x	2.66x	14.34x	2.51%	16.13B
CNH INDUSTRIAL N.V.	25.31x	0.85x	14.56x	1.56%	13.43B
Average	20.37x	2.08x	13.44x	2.16%	29.79B
Weighted average by Cap.	20.29x	2.09x	13.87x	2.41%