Valuation Workday CINNOBER BOAT

Stocks

Real-time Estimate Cboe BZX Other stock markets 02:34:03 30/07/2026 +04			5-day change	1st Jan Change
168.64 ^USD	0.00%		0.00%	-

07-30	Equities Tumble Following Fed's Divided Decision to Stay on Hold	MT
07-29	Equities Lower Intraday Ahead of Fed Decision, Major Tech Earnings	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	63,252	46,630	76,551	69,708	46,191	39,439	-	-
Change	-	-26.28%	64.17%	-8.94%	-33.74%	-14.62%	-	-
Enterprise Value (EV) ¹	61,448	43,485	71,718	64,675	43,735	37,258	34,772	31,798
Change	-	-29.23%	64.93%	-9.82%	-32.38%	-14.81%	-6.67%	-8.55%
P/E	2,108x	-126x	55.9x	134x	67.8x	40.3x	27.6x	21.2x
PBR	14.2x	8.28x	9.55x	7.69x	5.97x	5.35x	4.06x	3.15x
PEG	-	0x	-0x	-2.1x	2.1x	0.7x	0.6x	0.7x
Capitalization / Revenue	12.3x	7.5x	10.5x	8.25x	4.84x	3.7x	3.33x	3.01x
EV / Revenue	12x	7x	9.88x	7.66x	4.58x	3.49x	2.94x	2.43x
EV / EBITDA	41.1x	27.6x	35.5x	25.7x	13.8x	10.5x	8.51x	6.81x
EV / EBIT	53.4x	35.9x	41.2x	29.6x	15.5x	11.4x	9.18x	7.21x
EV / FCF	44.3x	33.5x	37.4x	29.5x	15.7x	11.7x	9.46x	7.44x
FCF Yield	2.26%	2.98%	2.67%	3.39%	6.35%	8.53%	10.6%	13.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.12	-1.44	5.21	1.95	2.59	4.171	6.076	7.938
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,139	6,216	7,259	8,446	9,552	10,669	11,840	13,108
EBITDA ¹	1,493	1,574	2,022	2,512	3,171	3,541	4,084	4,670
EBIT ¹	1,150	1,210	1,740	2,186	2,824	3,255	3,789	4,411
Net income ¹	29.37	-366.7	1,381	526	693	1,067	1,531	2,010
Net Debt ¹	-1,804	-3,145	-4,833	-5,033	-2,456	-2,181	-4,667	-7,641
Reference price ²	253.01	181.43	291.07	262.06	175.63	167.90	167.90	167.90
Nbr of stocks (in thousands)	250,000	257,016	263,000	266,000	263,000	246,973	-	-
Announcement Date	28/02/22	27/02/23	26/02/24	25/02/25	24/02/26	-	-	-

¹USD in Million²USD

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.($)
APPLOVIN CORPORATION	26.05x	16.87x	20.01x	-.--%	140B
ADOBE INC.	13.78x	3.71x	7.77x	-.--%	99.05B
ELECTRONIC ARTS INC.	37.45x	6.11x	16.99x	0.37%	52.37B
AUTODESK, INC.	27.95x	6x	14.56x	-.--%	50.12B
ROPER TECHNOLOGIES, INC.	15.53x	5.62x	14.36x	0.91%	38.64B
PTC INC.	14.31x	5.76x	11.65x	-.--%	14.73B
GRAB HOLDINGS LIMITED	34.11x	2.47x	14.26x	-.--%	14.11B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	25.92x	-	-	3.75%	10.33B
XERO LIMITED	62.95x	3.79x	15.49x	-.--%	8.06B
Average	28.67x	6.29x	14.39x	0.56%	47.54B
Weighted average by Cap.	24.43x	8.92x	14.98x	0.22%