Valuation CMB.TECH NV

Equities

Market Closed - Euronext Bruxelles Other stock markets 11:55:00 2026-01-14 am EST			5-day change	1st Jan Change
10.10 ^EUR	+3.06%		+18.27%	+24.54%

Jan. 07	CMB.TECH Sells Eight Vessels for Capital Gains of $261 Million; Shares Rise	MT
Jan. 07	CMB.TECH says it has sold eight vessels, generating a capital gain of approximately 269.2 million USD in total	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,625	1,789	3,384	3,564	1,973	3,415	3,415	-
Change	-	10.12%	89.13%	5.34%	-44.66%	73.15%	0%	-
Enterprise Value (EV) ¹	2,743	3,352	4,900	4,036	4,556	8,978	9,343	8,640
Change	-	22.19%	46.17%	-17.63%	12.87%	97.07%	4.06%	-7.52%
P/E ratio	3.59x	-5.28x	16.6x	4.13x	2.29x	22.6x	11.3x	6.02x
PBR	0.73x	0.91x	1.56x	1.51x	1.67x	1.31x	1.23x	1.09x
PEG	-	0x	-0x	0x	0.58x	-0.3x	0x	0.1x
Capitalization / Revenue	1.32x	4.26x	3.96x	2.88x	2.1x	2.39x	1.78x	1.51x
EV / Revenue	2.23x	7.99x	5.73x	3.26x	4.85x	6.27x	4.86x	3.82x
EV / EBITDA	3.3x	69.3x	11.6x	4.91x	3.9x	10.9x	8.42x	6.8x
EV / EBIT	5.36x	-11.3x	24.7x	6.72x	4.54x	17.7x	13.4x	10.3x
EV / FCF	3.76x	-7.64x	55.2x	2.37x	-20.4x	-51.6x	-16.5x	18.7x
FCF Yield	26.6%	-13.1%	1.81%	42.3%	-4.9%	-1.94%	-6.07%	5.34%
Dividend per Share ²	1.4	0.12	0.12	2.34	-	0.0833	0.1233	0.6716
Rate of return	17.3%	1.35%	0.72%	13.3%	-	0.71%	1.05%	5.71%
EPS ²	2.25	-1.68	1.01	4.27	4.44	0.521	1.044	1.955
Distribution rate	62.2%	-7.14%	11.9%	54.8%	-	16%	11.8%	34.3%
Net sales ¹	1,231	419.8	854.7	1,237	940.2	1,431	1,923	2,261
EBITDA ¹	831.3	48.35	421.1	821.7	1,169	822.1	1,109	1,271
EBIT ¹	511.6	-296.6	198.2	600.7	1,002	507.1	694.9	840.9
Net income ¹	472.8	-339.2	202.9	862.3	870.8	229.2	446.5	399.9
Net Debt ¹	1,119	1,563	1,516	472.1	2,583	5,563	5,928	5,225
Reference price ²	8.07	8.87	16.77	17.65	10.16	11.77	11.77	11.77
Nbr of stocks (in thousands)	201,228	201,678	201,784	201,913	194,217	290,170	290,170	-
Announcement Date	2/4/21	2/3/22	2/2/23	2/1/24	2/27/25	-	-	-

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.($)
CMB.TECH NV	21.89x	6.2x	10.79x	0.73%	3.31B
ENBRIDGE INC.	20.93x	4.09x	12.37x	5.87%	101B
WILLIAMS COMPANIES, INC.	28.77x	8.87x	13.26x	3.32%	73.87B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.34x	1.98x	10.43x	6.73%	70.01B
KINDER MORGAN, INC.	21.26x	5.55x	11.2x	4.27%	60.91B
MPLX LP	11.65x	6.09x	11.18x	7.39%	55.7B
TC ENERGY CORPORATION	21.18x	8.8x	12.24x	4.5%	54.37B
ONEOK, INC.	13.67x	2.48x	9.8x	5.59%	46.72B
TARGA RESOURCES CORP.	21.21x	3.2x	11.47x	2.21%	38.7B
CHENIERE ENERGY PARTNERS, L.P.	13.08x	3.81x	11.32x	6.03%	26.49B
Average	18.60x	5.11x	11.41x	4.66%	53.12B
Weighted average by Cap.	18.98x	5.13x	11.61x	5.15%