Company Valuation: Sixt SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,164 3,513 4,185 3,347 3,029 2,987 - -
Change - -43% 19.13% -20.04% -9.5% -1.37% - -
Enterprise Value (EV) 1 7,899 3,513 7,478 6,309 6,496 6,435 6,459 6,559
Change - -55.52% 112.83% -15.63% 2.96% -0.94% 0.38% 1.54%
P/E 23.3x 10.5x 14.2x 15.1x 11.6x 9.9x 9.03x 8.35x
PBR 4.18x - 2.37x 1.73x 1.55x 1.34x 1.26x 1.19x
PEG - 0.5x -1.1x -0.6x 0.7x 0.7x 0.94x 1.03x
Capitalization / Revenue 2.7x 1.15x 1.16x 0.84x 0.71x 0.65x 0.62x 0.58x
EV / Revenue 3.46x 1.15x 2.07x 1.58x 1.52x 1.41x 1.34x 1.28x
EV / EBITDA 9.3x 3.07x 5.64x 4.32x 4.6x 4.36x 4.12x 3.93x
EV / EBIT 16.5x 5.97x 13x 13.1x 12x 10.7x 9.98x 9.38x
EV / FCF -1,328x - -47.5x 6.37x -37.4x 34.8x 29x 29.6x
FCF Yield -0.08% - -2.1% 15.7% -2.68% 2.87% 3.44% 3.38%
Dividend per Share 2 3.7 - 3.9 2.7 3.2 3.641 4.058 4.681
Rate of return 2.38% - 3.85% 3.44% 4.52% 5.28% 5.88% 6.78%
EPS 2 6.68 8.22 7.14 5.19 6.08 6.973 7.643 8.262
Distribution rate 55.4% - 54.6% 52% 52.6% 52.2% 53.1% 56.7%
Net sales 1 2,282 3,066 3,621 4,002 4,283 4,569 4,831 5,115
EBITDA 1 849.2 1,143 1,326 1,459 1,412 1,477 1,567 1,668
EBIT 1 479.2 588.8 573.2 482.7 543.2 599 647.2 699.2
Net income 1 313.1 385.7 335.1 243.9 285.8 326.9 361.4 396
Net Debt 1 1,736 - 3,292 2,962 3,467 3,448 3,472 3,571
Reference price 2 155.60 85.95 101.20 78.60 70.80 69.00 69.00 69.00
Nbr of stocks (in thousands) 46,943 46,943 46,943 46,943 46,943 46,943 - -
Announcement Date 02/03/22 28/02/23 27/03/24 28/02/25 04/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.84x4.89x14.81x4.18% 24.84B
13.85x2.64x9.78x2.63% 23.76B
7.03x3.8x7.95x0.9% 21.63B
-51.21x0.41x37.28x-.--% 16.27B
12.58x1.81x5.74x4.4% 11.19B
12.4x1.54x7.87x3.42% 8.19B
12.83x1.95x12.64x2.28% 6.59B
9.86x1.94x10.87x2.03% 5.66B
16.38x4.13x11.55x3.08% 5.28B
Average 4.84x 2.57x 13.16x 2.55% 13.71B
Weighted average by Cap. 2.93x 2.85x 13.88x 2.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sixt SE

Historical PBR trend

Valuation ratios - PBR - Sixt SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sixt SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sixt SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sixt SE