|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,536.00 EUR | +0.07% |
|
+3.75% | +149.92% |
| Dec. 05 | Renk Rises, Hensoldt Falls as BofA Reassesses Defense Stocks | DP |
| Dec. 05 | Bank of America Shakes Up Defense Sector: Renk Surges, Hensoldt Drops | DP |
Company Valuation: Rheinmetall AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,730 | 3,588 | 8,037 | 12,451 | 26,684 | 70,175 | - | - |
| Change | - | -3.81% | 123.99% | 54.92% | 114.32% | 162.98% | - | - |
| Enterprise Value (EV) 1 | 3,726 | 3,470 | 8,463 | 13,514 | 27,923 | 70,847 | 70,007 | 68,867 |
| Change | - | -6.87% | 143.89% | 59.68% | 106.63% | 153.72% | -1.18% | -1.63% |
| P/E ratio | -140x | 12.4x | 17.2x | 23.8x | 38.5x | 56.2x | 37.5x | 24.9x |
| PBR | 1.98x | 1.49x | 2.87x | 4.01x | 7.08x | 13.9x | 10.6x | 7.96x |
| PEG | - | -0x | 0.3x | 2.1x | 1.2x | 0.8x | 0.7x | 0.5x |
| Capitalization / Revenue | 0.63x | 0.63x | 1.25x | 1.74x | 2.74x | 5.6x | 4.17x | 3.08x |
| EV / Revenue | 0.63x | 0.61x | 1.32x | 1.88x | 2.86x | 5.66x | 4.16x | 3.02x |
| EV / EBITDA | 5.76x | 4.03x | 8.64x | 11x | 14.8x | 28.6x | 19.8x | 13.6x |
| EV / EBIT | 8.75x | 5.71x | 11.6x | 15.1x | 20.8x | 36.1x | 24.6x | 16.5x |
| EV / FCF | 17.2x | 8.28x | -48.4x | 39.2x | 28.3x | 81x | 65.7x | 39.7x |
| FCF Yield | 5.82% | 12.1% | -2.07% | 2.55% | 3.54% | 1.23% | 1.52% | 2.52% |
| Dividend per Share 2 | 2 | 3.3 | 4.3 | 5.7 | 8.1 | 11.37 | 17.06 | 24.95 |
| Rate of return | 2.31% | 3.97% | 2.31% | 1.99% | 1.32% | 0.74% | 1.12% | 1.63% |
| EPS 2 | -0.62 | 6.72 | 10.82 | 12.07 | 15.96 | 27.19 | 40.82 | 61.38 |
| Distribution rate | -323% | 49.1% | 39.7% | 47.2% | 50.8% | 41.8% | 41.8% | 40.7% |
| Net sales 1 | 5,875 | 5,658 | 6,410 | 7,176 | 9,751 | 12,524 | 16,845 | 22,814 |
| EBITDA 1 | 647 | 862 | 980 | 1,226 | 1,881 | 2,478 | 3,528 | 5,063 |
| EBIT 1 | 426 | 608 | 731 | 897 | 1,345 | 1,963 | 2,850 | 4,172 |
| Net income 1 | -27 | 291 | 469 | 535 | 717 | 1,205 | 1,839 | 2,769 |
| Net Debt 1 | -4 | -118 | 426 | 1,063 | 1,239 | 671.6 | -167.5 | -1,308 |
| Reference price 2 | 86.58 | 83.06 | 186.05 | 287.00 | 614.60 | 1,529.50 | 1,529.50 | 1,529.50 |
| Nbr of stocks (in thousands) | 43,083 | 43,197 | 43,197 | 43,382 | 43,417 | 45,881 | - | - |
| Announcement Date | 3/1/21 | 3/17/22 | 3/16/23 | 3/14/24 | 3/12/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 56.25x | 5.66x | 28.59x | 0.74% | 81.64B | |
| 39.47x | 7.36x | 30.25x | 0.49% | 300B | |
| 34.5x | 3x | 17.92x | 1.53% | 229B | |
| 18.58x | 4.53x | 21.55x | 0.82% | 121B | |
| 21.92x | 1.85x | 15.38x | 1.77% | 90.98B | |
| 21.07x | 2.14x | 15.17x | 1.6% | 78.35B | |
| 23.66x | 1.84x | 13.23x | 2.14% | 66.39B | |
| 29.34x | 2.85x | 15.75x | 1.72% | 52.09B | |
| 372x | 15.7x | 62.77x | -.--% | 43.48B | |
| 48.47x | 10.38x | 36.33x | 0.78% | 33.03B | |
| Average | 66.53x | 5.53x | 25.69x | 1.16% | 109.58B | |
| Weighted average by Cap. | 46.63x | 5.05x | 24.02x | 1.1% |
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
- RHM Stock
- Valuation Rheinmetall AG
Select your edition
All financial news and data tailored to specific country editions
