Valuation Sixt SE

Equities

Market Closed - Xetra Other stock markets 11:35:15 2024-09-10 am EDT			After market 03:51:47 pm
60.05 ^EUR	-0.33%		60.52	+0.79%

Aug. 13	SIXT-STAEMME : Jefferies reaffirms its Buy rating	ZD
Aug. 13	Leasing model behind Europe's EV drive at risk of breakdown	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	3,805	3,931	6,164	3,513	4,185	2,659	-	-
Change	-	3.32%	56.8%	-43%	19.13%	-36.47%	-	-
Enterprise Value (EV) ¹	7,072	5,556	7,899	3,513	7,478	6,249	6,314	6,470
Change	-	-21.43%	42.18%	-55.52%	112.83%	-16.43%	1.03%	2.49%
P/E ratio	18x	-135x	23.3x	10.5x	14.2x	11.1x	8.42x	7.22x
PBR	2.88x	3.31x	4.18x	-	2.37x	1.36x	1.26x	1.15x
PEG	-	1x	-0x	0.5x	-1.1x	-0.5x	0.3x	0.4x
Capitalization / Revenue	1.15x	2.57x	2.7x	1.15x	1.16x	0.68x	0.63x	0.58x
EV / Revenue	2.14x	3.63x	3.46x	1.15x	2.07x	1.59x	1.49x	1.41x
EV / EBITDA	6.49x	13.6x	9.3x	3.07x	5.64x	4.57x	4.3x	4.02x
EV / EBIT	18.6x	-114x	16.5x	5.97x	13x	12.5x	10.2x	9.28x
EV / FCF	-82.7x	8.15x	-1,328x	-	-47.5x	28.1x	27.6x	29.6x
FCF Yield	-1.21%	12.3%	-0.08%	-	-2.1%	3.56%	3.62%	3.38%
Dividend per Share ²	-	-	3.7	-	3.9	3.31	4.027	4.479
Rate of return	-	-	2.38%	-	3.85%	5.51%	6.71%	7.46%
EPS ²	4.97	-0.73	6.68	8.22	7.14	5.42	7.128	8.321
Distribution rate	-	-	55.4%	-	54.6%	61.1%	56.5%	53.8%
Net sales ¹	3,306	1,532	2,282	3,066	3,621	3,937	4,241	4,588
EBITDA ¹	1,089	409.4	849.2	1,143	1,326	1,367	1,469	1,610
EBIT ¹	379.7	-48.7	479.2	588.8	573.2	499.4	619.6	697.1
Net income ¹	234.3	-33.25	313.1	385.7	335.1	254.5	336.9	386.3
Net Debt ¹	3,267	1,625	1,736	-	3,292	3,590	3,655	3,811
Reference price ²	89.65	98.20	155.60	85.95	101.20	60.05	60.05	60.05
Nbr of stocks (in thousands)	46,943	46,899	46,943	46,943	46,943	46,943	-	-
Announcement Date	3/25/20	3/2/21	3/2/22	2/28/23	3/27/24	-	-	-

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. ($)
SIXT SE	11.12x	1.59x	4.58x	+5.49%	2.95B
LOCALIZA RENT A CAR S.A.	21.18x	2.15x	7.01x	+3.47%	7.87B
AVIS BUDGET GROUP, INC.	9.36x	0.58x	7.33x	-.--%	2.49B
UNITED INTERNATIONAL TRANSPORTATION COMPANY	21.33x	4.44x	10.83x	+1.91%	1.82B
LUMI RENTAL COMPANY	23.54x	4.12x	9.67x	+2.08%	1.17B
LOTTE RENTAL CO.,LTD.	9.14x	1.71x	3.5x	+4.02%	829M
THEEB RENT A CAR COMPANY	18.41x	-	-	+2.87%	841M
HERTZ GLOBAL HOLDINGS, INC.	-0.68x	1.86x	-14.17x	-.--%	864M
SOCAR INC.	-28.06x	2.05x	9.83x	-	462M
MOVIDA PARTICIPAÇÕES S.A.	7.9x	1.32x	3.8x	+4.20%	444M
Average	9.32x	2.20x	4.71x	+2.67%	1.97B
Weighted average by Cap.	15.31x	2.15x	6.08x	+2.96%