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 3,184 - -
Change - -43% 19.13% -20.04% -9.5% 5.13% - -
Enterprise Value (EV) 1 7,899 3,513 7,478 6,309 6,496 6,632 6,656 6,755
Change - -55.52% 112.83% -15.63% 2.96% 2.09% 0.36% 1.5%
P/E 23.3x 10.5x 14.2x 15.1x 11.6x 10.3x 9.44x 8.73x
PBR 4.18x - 2.37x 1.73x 1.55x 1.4x 1.32x 1.24x
PEG - 0.5x -1.1x -0.6x 0.7x 0.7x 0.98x 1.08x
Capitalization / Revenue 2.7x 1.15x 1.16x 0.84x 0.71x 0.7x 0.66x 0.62x
EV / Revenue 3.46x 1.15x 2.07x 1.58x 1.52x 1.45x 1.38x 1.32x
EV / EBITDA 9.3x 3.07x 5.64x 4.32x 4.6x 4.48x 4.24x 4.06x
EV / EBIT 16.5x 5.97x 13x 13.1x 12x 11.1x 10.3x 9.66x
EV / FCF -1,328x - -47.5x 6.37x -37.4x 35.8x 35.7x 30.5x
FCF Yield -0.08% - -2.1% 15.7% -2.68% 2.79% 2.8% 3.28%
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% 5.05% 5.63% 6.49%
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 1,480 1,569 1,666
EBIT 1 479.2 588.8 573.2 482.7 543.2 599 647.3 699.2
Net income 1 313.1 385.7 335.1 243.9 285.8 326.8 361.4 396
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 72.15 72.15 72.15
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield