Valuation Prysmian S.p.A.

Equities

Real-time Borsa Italiana Other stock markets 09:08:14 2026-05-21 am EDT			5-day change	1st Jan Change
145.25 ^EUR	+0.59%		-7.16%	+68.04%

May. 20	Stock markets expected lower amid war tensions	AN
May. 19	Mixed finish for European markets as US stocks pare gains	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,722	9,133	11,227	17,823	24,768	41,416	-	-
Change	-	4.72%	22.93%	58.75%	38.97%	67.21%	-	-
Enterprise Value (EV) ¹	10,482	10,550	12,415	22,119	27,865	43,948	43,029	42,400
Change	-	0.65%	17.68%	78.16%	25.98%	57.72%	-2.09%	-1.46%
P/E ratio	28.3x	18.2x	22.4x	24.5x	26.1x	31.6x	26.4x	23x
PBR	2.99x	2.59x	3.17x	3.48x	-	5.55x	4.71x	3.99x
PEG	-	0.3x	-7.09x	0.7x	0.8x	0.8x	1.3x	1.6x
Capitalization / Revenue	0.68x	0.57x	0.73x	1.05x	1.26x	1.91x	1.78x	1.66x
EV / Revenue	0.82x	0.66x	0.81x	1.3x	1.42x	2.03x	1.84x	1.7x
EV / EBITDA	10.7x	7.61x	7.63x	11.5x	11.6x	15.7x	13.4x	12x
EV / EBIT	16.2x	9.43x	9.78x	15.1x	15.8x	21.1x	17.7x	15.7x
EV / FCF	20.2x	17.3x	15.2x	21.9x	23.8x	33.7x	29.9x	25.2x
FCF Yield	4.95%	5.77%	6.58%	4.57%	4.2%	2.97%	3.35%	3.97%
Dividend per Share ²	0.55	0.6	0.7	0.8	-	1.019	1.151	1.289
Rate of return	1.66%	1.73%	1.7%	1.3%	-	0.71%	0.8%	0.89%
EPS ²	1.17	1.9	1.84	2.52	3.31	4.575	5.474	6.281
Distribution rate	47%	31.6%	38%	31.7%	-	22.3%	21%	20.5%
Net sales ¹	12,736	16,067	15,354	17,026	19,650	21,649	23,324	24,942
EBITDA ¹	976	1,387	1,628	1,927	2,398	2,800	3,217	3,544
EBIT ¹	647	1,119	1,270	1,462	1,760	2,087	2,430	2,692
Net income ¹	308	504	529	729	1,270	1,310	1,557	1,757
Net Debt ¹	1,760	1,417	1,188	4,296	3,097	2,532	1,613	984.2
Reference price ²	33.11	34.66	41.17	61.66	86.38	144.40	144.40	144.40
Nbr of stocks (in thousands)	263,410	263,495	272,694	289,047	286,734	286,812	-	-
Announcement Date	3/1/22	3/9/23	2/29/24	2/27/25	2/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PRYSMIAN S.P.A.	31.56x	2.03x	15.7x	0.71%	48.16B
JIANGSU ETERN COMPANY LIMITED	421.92x	-	-	-	10.88B
LS CORP.	27.59x	0.54x	9.69x	0.5%	9.13B
NEXANS	22.05x	1.1x	9.29x	1.99%	7.98B
TAIHAN CABLE & SOLUTION CO., LTD.	70.94x	2.37x	43.12x	-	6.45B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	20.99x	2.73x	14.95x	1.44%	5.91B
CENERGY HOLDINGS S.A.	22.17x	2.26x	13.61x	1.19%	5.91B
KEI INDUSTRIES LIMITED	54.81x	4.03x	39.05x	0.11%	5.07B
Average	84.00x	2.15x	20.77x	0.99%	12.44B
Weighted average by Cap.	75.68x	1.99x	17.64x	0.86%