Valuation Rheinmetall AG

Equities

Real-time Estimate Tradegate Other stock markets 10:05:17 2024-09-16 am EDT			5-day change	1st Jan Change
521.40 ^EUR	+0.08%		+2.45%	+80.98%

Sep. 10	Leonardo Continues Ongoing Talks with Airbus, Thales, Rheinmetall	MT
Sep. 09	Leonardo in talks on alliances and joint ventures, CEO says	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,401	3,730	3,588	8,037	12,451	22,621	-	-
Change	-	-15.25%	-3.81%	123.99%	54.92%	81.68%	-	-
Enterprise Value (EV) ¹	4,453	3,726	3,470	8,463	13,514	23,403	22,950	22,383
Change	-	-16.33%	-6.87%	143.89%	59.68%	73.18%	-1.94%	-2.47%
P/E ratio	13.2x	-140x	12.4x	17.2x	23.8x	25.8x	17.9x	13.3x
PBR	2.07x	1.98x	1.49x	2.87x	4.01x	5.69x	4.57x	3.63x
PEG	-	1x	-0x	0.3x	2.1x	0.4x	0.4x	0.4x
Capitalization / Revenue	0.7x	0.63x	0.63x	1.25x	1.74x	2.27x	1.85x	1.5x
EV / Revenue	0.71x	0.63x	0.61x	1.32x	1.88x	2.35x	1.87x	1.48x
EV / EBITDA	5.62x	5.76x	4.03x	8.64x	11x	12.7x	9.66x	7.3x
EV / EBIT	8.7x	8.75x	5.71x	11.6x	15.1x	16.1x	11.8x	8.69x
EV / FCF	14.2x	17.2x	8.28x	-48.4x	39.2x	39.2x	27.6x	18.3x
FCF Yield	7.05%	5.82%	12.1%	-2.07%	2.55%	2.55%	3.62%	5.45%
Dividend per Share ²	2.4	2	3.3	4.3	5.7	7.659	10.98	14.48
Rate of return	2.34%	2.31%	3.97%	2.31%	1.99%	1.47%	2.11%	2.78%
EPS ²	7.77	-0.62	6.72	10.82	12.07	20.22	29.09	39.3
Distribution rate	30.9%	-323%	49.1%	39.7%	47.2%	37.9%	37.8%	36.8%
Net sales ¹	6,255	5,875	5,658	6,410	7,176	9,971	12,258	15,074
EBITDA ¹	792	647	862	980	1,226	1,849	2,375	3,067
EBIT ¹	512	426	608	731	897	1,458	1,946	2,575
Net income ¹	335	-27	291	469	535	878.6	1,272	1,730
Net Debt ¹	52	-4	-118	426	1,063	782.7	329.3	-237.7
Reference price ²	102.40	86.58	83.06	186.05	287.00	521.00	521.00	521.00
Nbr of stocks (in thousands)	42,982	43,083	43,197	43,197	43,382	43,417	-	-
Announcement Date	3/18/20	3/1/21	3/17/22	3/16/23	3/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
RHEINMETALL AG	25.77x	2.35x	12.66x	+1.47%	25.08B
RTX CORPORATION	32.45x	2.44x	15.29x	+2.07%	158B
GENERAL DYNAMICS CORPORATION	20.99x	1.86x	14.96x	+1.84%	83.62B
NORTHROP GRUMMAN CORPORATION	20.64x	2.1x	15.21x	+1.53%	76.02B
ROLLS-ROYCE HOLDINGS PLC	29.6x	2.47x	13.55x	+1.07%	55.68B
BAE SYSTEMS PLC	20.38x	1.66x	12.41x	+2.42%	52.7B
L3HARRIS TECHNOLOGIES, INC.	29.36x	2.59x	13.9x	+2.01%	43.59B
HINDUSTAN AERONAUTICS LIMITED	42.91x	8.14x	31.12x	+0.96%	37.03B
AXON ENTERPRISE, INC.	157.51x	13.75x	58.62x	-.--%	28.69B
BHARAT ELECTRONICS LIMITED	45.8x	8.48x	34.5x	+0.92%	25.27B
Average	42.54x	4.58x	22.22x	+1.43%	58.59B
Weighted average by Cap.	34.77x	3.43x	18.54x	+1.65%