|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 27.44 EUR | -1.47% |
|
+5.46% | +0.04% |
| Feb. 04 | Spanish stocks - Factors to watch on Feb 4 | RE |
| Feb. 04 | Cellnex Telecom's Board Greenlights New Organization Structure | MT |
Company Valuation: Cellnex Telecom, S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 23,901 | 34,756 | 21,594 | 25,154 | 21,526 | 18,042 | 18,042 | - |
| Change | - | 45.42% | -37.87% | 16.48% | -14.42% | -16.19% | 0% | - |
| Enterprise Value (EV) 1 | 30,401 | 49,308 | 41,432 | 45,256 | 42,291 | 38,172 | 38,557 | 38,922 |
| Change | - | 62.19% | -15.97% | 9.23% | -6.55% | -9.74% | 1.01% | 0.95% |
| P/E ratio | -140x | -88.2x | -107x | -81x | -610x | -111x | -377x | 503x |
| PBR | 2.98x | 2.2x | 1.33x | 1.81x | 1.52x | 1.4x | 1.44x | 1.51x |
| PEG | - | -1.3x | 2.1x | -1.6x | 6.9x | -0x | 5.3x | -3x |
| Capitalization / Revenue | 15.3x | 13.7x | 6.18x | 6.21x | 5.46x | 4.29x | 4.11x | 3.93x |
| EV / Revenue | 19.5x | 19.5x | 11.9x | 11.2x | 10.7x | 9.09x | 8.78x | 8.48x |
| EV / EBITDA | 26.8x | 25.7x | 15.8x | 15x | 13x | 11.5x | 11.1x | 10.6x |
| EV / EBIT | 192x | 211x | 180x | 99.3x | 215x | 61.1x | 48.4x | 41.6x |
| EV / FCF | 950x | -130x | 30.3x | 29.3x | 23.5x | 20.2x | 19.3x | 19.1x |
| FCF Yield | 0.11% | -0.77% | 3.3% | 3.41% | 4.25% | 4.96% | 5.18% | 5.24% |
| Dividend per Share 2 | 0.0533 | 0.03 | 0.0519 | 0.0571 | 0.0628 | 0.2588 | 0.8081 | 0.9155 |
| Rate of return | 0.11% | 0.06% | 0.17% | 0.16% | 0.21% | 0.94% | 2.94% | 3.34% |
| EPS 2 | -0.35 | -0.58 | -0.29 | -0.44 | -0.05 | -0.2474 | -0.0728 | 0.0546 |
| Distribution rate | -15.2% | -5.18% | -17.9% | -13% | -126% | -105% | -1,109% | 1,678% |
| Net sales 1 | 1,562 | 2,533 | 3,495 | 4,049 | 3,941 | 4,201 | 4,392 | 4,591 |
| EBITDA 1 | 1,132 | 1,921 | 2,630 | 3,008 | 3,250 | 3,311 | 3,484 | 3,674 |
| EBIT 1 | 158.3 | 233.1 | 230.3 | 455.8 | 197 | 624.3 | 797 | 936.3 |
| Net income 1 | -133.1 | -351.4 | -297.1 | -297.2 | -28 | -161.8 | -50.98 | 52.32 |
| Net Debt 1 | 6,500 | 14,552 | 19,838 | 20,102 | 20,765 | 20,130 | 20,515 | 20,880 |
| Reference price 2 | 49.12 | 51.18 | 30.92 | 35.66 | 30.51 | 27.44 | 27.44 | 27.44 |
| Nbr of stocks (in thousands) | 486,576 | 679,090 | 698,392 | 705,381 | 705,544 | 657,496 | 657,496 | - |
| Announcement Date | 2/26/21 | 2/25/22 | 3/1/23 | 2/29/24 | 2/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -112.57x | 9.15x | 11.61x | 0.93% | 21.31B | |
| 42.31x | 6.38x | 11.26x | 1.09% | 135B | |
| 17.92x | 2.1x | 8.05x | 4.06% | 65.24B | |
| 4.07x | 3.14x | 6.95x | 3.97% | 19.58B | |
| 14.1x | 1.93x | 4.49x | 2.19% | 21.02B | |
| 15.47x | 3x | 7.81x | 3.91% | 14B | |
| -4.61x | 7.17x | 17.03x | -.--% | 13.3B | |
| 25.62x | 4.98x | 11.1x | 4.47% | 13.46B | |
| 23.95x | 3.36x | 9.72x | 4.13% | 10.51B | |
| 13.69x | 3.27x | 6.44x | 5.73% | 9.94B | |
| Average | 4.00x | 4.45x | 9.45x | 3.05% | 32.34B | |
| Weighted average by Cap. | 17.77x | 4.85x | 9.82x | 2.38% |
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
- Stock Market
- Equities
- CLNX Stock
- Valuation Cellnex Telecom, S.A.
Select your edition
All financial news and data tailored to specific country editions
