Valuation Volkswagen AG

Equities

Real-time Estimate Tradegate Other stock markets 03:38:46 2024-09-06 am EDT			5-day change	1st Jan Change
93.56 ^EUR	-1.33%		-2.64%	-16.24%

09:23am	Israel's Tower Semiconductor ties up with Adani group for $10 billion chip project in India	RE
06:13am	VW savings plans could also affect suppliers	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	87,466	81,625	112,849	67,576	58,007	49,415	-	-
Change	-	-6.68%	38.25%	-40.12%	-14.16%	-14.81%	-	-
Enterprise Value (EV) ¹	66,190	54,829	86,164	24,561	17,718	10,579	8,051	1,177
Change	-	-17.16%	57.15%	-71.49%	-27.86%	-40.3%	-23.89%	-85.38%
P/E ratio	6.61x	9.15x	5.99x	3.92x	3.5x	3.37x	2.88x	2.58x
PBR	0.73x	0.6x	0.62x	0.35x	0.32x	0.25x	0.24x	0.22x
PEG	-	-0.2x	0.1x	29.06x	0.45x	-0.3x	0.2x	0.2x
Capitalization / Revenue	0.35x	0.37x	0.45x	0.24x	0.18x	0.15x	0.15x	0.14x
EV / Revenue	0.26x	0.25x	0.34x	0.09x	0.05x	0.03x	0.02x	0x
EV / EBITDA	1.51x	2.16x	2.66x	0.65x	0.49x	0.28x	0.2x	0.03x
EV / EBIT	3.43x	5.17x	4.47x	1.11x	0.78x	0.5x	0.34x	0.05x
EV / FCF	5.73x	4.01x	3.93x	3.31x	1.66x	3.17x	0.86x	0.1x
FCF Yield	17.5%	24.9%	25.4%	30.2%	60.4%	31.6%	117%	1,000%
Dividend per Share ²	6.56	4.86	7.56	7.5	9	8.602	9.925	10.74
Rate of return	3.72%	3.19%	4.26%	6.44%	8.05%	9.07%	10.5%	11.3%
EPS ²	26.66	16.66	29.65	29.69	31.98	28.12	32.92	36.8
Distribution rate	24.6%	29.2%	25.5%	25.3%	28.1%	30.6%	30.2%	29.2%
Net sales ¹	252,632	222,884	250,200	279,232	322,284	325,954	337,104	347,045
EBITDA ¹	43,735	25,392	32,359	37,721	36,513	37,360	39,734	43,664
EBIT ¹	19,296	10,606	19,275	22,124	22,576	21,250	23,840	26,113
Net income ¹	13,346	8,824	14,843	14,867	16,013	13,930	16,200	18,227
Net Debt ¹	-21,276	-26,796	-26,685	-43,015	-40,289	-38,837	-41,364	-48,239
Reference price ²	176.24	152.42	177.48	116.42	111.80	94.82	94.82	94.82
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	2/28/20	2/26/21	3/15/22	3/14/23	3/13/24	-	-	-

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. ($)
VOLKSWAGEN AG	3.37x	0.03x	0.28x	+9.07%	54.78B
TOYOTA MOTOR CORPORATION	8.09x	1.2x	8.5x	+3.34%	245B
MERCEDES-BENZ GROUP AG	5.18x	0.17x	1.12x	+8.27%	63.91B
BMW AG	4.89x	0.22x	1.35x	+7.24%	55.55B
GENERAL MOTORS COMPANY	5.14x	0.26x	1.84x	+0.98%	54.12B
TATA MOTORS LIMITED	16.26x	1.02x	7.1x	+0.55%	51.47B
HONDA MOTOR CO., LTD.	6.69x	0.62x	6.26x	+4.64%	50.92B
FORD MOTOR COMPANY	6.38x	0.19x	2.28x	+5.57%	42.81B
HYUNDAI MOTOR COMPANY	4.08x	0.9x	7.44x	+5.58%	42.36B
MAHINDRA & MAHINDRA LIMITED	27.18x	2.59x	18.39x	+0.86%	36.14B
Average	8.73x	0.72x	5.46x	+4.61%	69.73B
Weighted average by Cap.	8.11x	0.80x	5.89x	+4.40%