|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.830 EUR | 0.00% |
|
+2.25% | +16.63% |
| 07-13 | Intesa Sanpaolo Raises Pirelli's PT, Affirms Buy Rating | MT |
| 07-13 | Berenberg Expects Pirelli to Deliver 'Continued Resilience' in Q2 | MT |
Company Valuation: Pirelli & C. S.p.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,108 | 4,004 | 4,927 | 5,474 | 6,353 | 7,410 | - | - |
| Change | - | -34.45% | 23.05% | 11.1% | 16.06% | 16.63% | - | - |
| Enterprise Value (EV) 1 | 9,015 | 6,557 | 7,189 | 7,400 | 7,455 | 8,624 | 8,291 | 7,916 |
| Change | - | -27.27% | 9.64% | 2.94% | 0.75% | 15.68% | -3.86% | -4.52% |
| P/E | 20.4x | 9.53x | 10.3x | 11.6x | 11.7x | 14.7x | 13.3x | 12.3x |
| PBR | 1.24x | 0.75x | 0.9x | 0.93x | 0.94x | 1.13x | 1.08x | 1.04x |
| PEG | - | 0.2x | 0.7x | -5.57x | 1.83x | -2.01x | 1.2x | 1.6x |
| Capitalization / Revenue | 1.15x | 0.61x | 0.74x | 0.81x | 0.94x | 1.08x | 1.04x | 1.01x |
| EV / Revenue | 1.69x | 0.99x | 1.08x | 1.09x | 1.1x | 1.26x | 1.17x | 1.08x |
| EV / EBITDA | 7.45x | 4.66x | 4.97x | 4.87x | 4.82x | 5.48x | 5.04x | 4.65x |
| EV / EBIT | 11.1x | 6.71x | 7.18x | 6.98x | 6.89x | 7.9x | 7.22x | 6.64x |
| EV / FCF | 20.1x | 11.7x | 13.9x | 16.3x | 9.64x | 17.2x | 15.2x | 13.5x |
| FCF Yield | 4.97% | 8.56% | 7.2% | 6.15% | 10.4% | 5.83% | 6.56% | 7.42% |
| Dividend per Share 2 | 0.161 | 0.218 | 0.198 | 0.198 | 0.24 | 0.2588 | 0.2681 | 0.3019 |
| Rate of return | 2.64% | 5.44% | 4.02% | 3.62% | 4.1% | 3.79% | 3.93% | 4.42% |
| EPS 2 | 0.3 | 0.42 | 0.48 | 0.47 | 0.5 | 0.4634 | 0.5149 | 0.5544 |
| Distribution rate | 53.7% | 51.9% | 41.3% | 42.1% | 48% | 55.9% | 52.1% | 54.5% |
| Net sales 1 | 5,332 | 6,616 | 6,650 | 6,773 | 6,776 | 6,851 | 7,116 | 7,348 |
| EBITDA 1 | 1,211 | 1,408 | 1,446 | 1,520 | 1,548 | 1,575 | 1,644 | 1,704 |
| EBIT 1 | 815.8 | 977.8 | 1,002 | 1,060 | 1,081 | 1,092 | 1,148 | 1,192 |
| Net income 1 | 302.8 | 435.9 | 479.1 | 501.1 | 530.7 | 500.5 | 547 | 580.1 |
| Net Debt 1 | 2,907 | 2,553 | 2,262 | 1,926 | 1,102 | 1,214 | 881 | 506 |
| Reference price 2 | 6.108 | 4.004 | 4.927 | 5.474 | 5.856 | 6.830 | 6.830 | 6.830 |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,084,882 | 1,084,882 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 6/3/24 | 26/2/25 | 25/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.74x | 1.26x | 5.48x | 3.79% | 8.48B | |
| 23.62x | 1.87x | 12.04x | 0.18% | 5.8B | |
| 6.15x | 0.53x | 3.18x | 4.14% | 5.85B | |
| 26.98x | 3.37x | 15.41x | 0.86% | 4.28B | |
| 20.53x | 1.14x | 6.96x | 3.9% | 3.31B | |
| 16.29x | 0.92x | 7.18x | 1.47% | 2.82B | |
| 12.55x | 0.94x | 6.93x | 2.71% | 2.35B | |
| 9.11x | - | - | 5.28% | 2.12B | |
| 22.34x | 1.18x | 9.2x | 0.96% | 1.6B | |
| 10.46x | - | - | - | 1.54B | |
| Average | 16.28x | 1.40x | 8.30x | 2.59% | 3.81B | |
| Weighted average by Cap. | 16.46x | 1.44x | 7.98x | 2.65% |
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
- Stocks
- PIRC Stock
- Valuation Pirelli & C. S.p.A.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition