Valuation Alstom

Equities

Real-time Euronext Paris Other stock markets 08:55:47 2026-04-17 am EDT			5-day change	1st Jan Change
16.27 ^EUR	-28.77%		-30.32%	-35.92%

08:37am	Alstom shares plunge 30% as French rail giant battles cash flow worries	RE
07:39am	Deutsche Bank Downgrades Alstom to Hold, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	15,783	7,942	9,542	5,430	9,406	10,553	-	-
Change	-	-49.68%	20.14%	-43.09%	73.21%	12.2%	-	-
Enterprise Value (EV) ¹	16,682	10,027	11,677	8,424	9,928	11,632	11,329	10,956
Change	-	-39.89%	16.45%	-27.86%	17.85%	17.17%	-2.61%	-3.28%
P/E ratio	45.2x	-13.6x	-71.7x	-17.4x	65.7x	22.3x	15.5x	12.9x
PBR	1.24x	0.89x	1.05x	0.63x	0.9x	0.97x	0.91x	0.86x
PEG	-	0x	0.9x	-0x	-0x	0x	0.3x	0.6x
Capitalization / Revenue	1.8x	0.51x	0.58x	0.31x	0.51x	0.55x	0.52x	0.5x
EV / Revenue	1.9x	0.65x	0.71x	0.48x	0.54x	0.61x	0.56x	0.52x
EV / EBITDA	16.1x	6.1x	6.72x	4.6x	4.84x	6.85x	5.9x	5.26x
EV / EBIT	25.9x	13.1x	13.7x	8.45x	8.43x	10x	7.95x	6.91x
EV / FCF	-23.2x	-10.1x	58.7x	-14.9x	20.3x	37.4x	31.1x	17.6x
FCF Yield	-4.32%	-9.89%	1.7%	-6.73%	4.94%	2.67%	3.22%	5.69%
Dividend per Share ²	0.25	0.25	0.25	-	-	-	0.3357	0.462
Rate of return	0.59%	1.18%	1%	-	-	-	1.47%	2.02%
EPS ²	0.94	-1.56	-0.35	-0.81	0.31	1.023	1.478	1.774
Distribution rate	26.6%	-16%	-71.4%	-	-	-	22.7%	26%
Net sales ¹	8,785	15,471	16,507	17,619	18,489	19,179	20,133	21,050
EBITDA ¹	1,036	1,643	1,738	1,833	2,051	1,698	1,920	2,084
EBIT ¹	645	767	852	997	1,177	1,159	1,424	1,586
Net income ¹	247	-581	-132	-309	149	460.7	670.2	812.7
Net Debt ¹	899	2,085	2,135	2,994	522	1,079	775.8	403.7
Reference price ²	42.52	21.27	25.08	14.13	20.38	22.84	22.84	22.84
Nbr of stocks (in thousands)	371,199	373,392	380,453	384,291	461,511	462,030	-	-
Announcement Date	5/11/21	5/11/22	5/10/23	5/8/24	5/14/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALSTOM	21.95x	0.61x	6.83x	-.--%	12.43B
PACCAR, INC.	21.94x	2.03x	16.64x	2.85%	65.45B
KOMATSU LTD.	17.03x	1.7x	9.5x	2.83%	37.98B
DAIMLER TRUCK HOLDING AG	12.87x	1.13x	11.56x	4.22%	38.24B
TOYOTA INDUSTRIES CORPORATION	27.76x	1.8x	19.82x	1.29%	38.57B
EPIROC AB	31.47x	4.51x	18.06x	1.59%	31.3B
KUBOTA CORPORATION	14x	1.5x	11.19x	2.02%	18.63B
KNORR-BREMSE AG	23.37x	2.17x	11.84x	2.12%	19.34B
EXOR N.V.	-7.13x	-	-	0.72%	16.66B
METSO OUTOTEC OYJ	22.27x	2.51x	13.37x	2.63%	15.71B
Average	18.55x	2.00x	13.20x	2.03%	29.43B
Weighted average by Cap.	19.87x	2.05x	14.24x	2.33%