Valuation ams-OSRAM AG BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 21:44:26 28/07/2026 BST			5-day change	1st Jan Change
17.10 ^EUR	-2.84%		+4.39%	+111.49%

07-07	How does the AI Capex look three years down the line?
07-01	Swiss Market Index Blinks Red; Galderma Falls	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,179	1,784	2,238	622.9	835	1,704	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	104.04%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,298	3,243	3,156
Change	-	-41.48%	1.4%	-42.65%	-6.04%	72.37%	-1.66%	-2.68%
P/E	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-5.54x	-19.5x	57x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	1.86x	2.19x	1.87x
PEG	-	-0x	-0x	0x	0.1x	-0x	0.3x	-0x
Capitalization / Revenue	0.83x	0.37x	0.62x	0.18x	0.25x	0.53x	0.51x	0.48x
EV / Revenue	1.18x	0.73x	0.99x	0.59x	0.58x	1.03x	0.98x	0.88x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.03x	5.05x	4.49x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	34.3x	19.9x	18.2x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-13.2x	87.1x	21.5x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-7.59%	1.15%	4.66%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.226	-17	-52	-7.94	-1.31	-3.109	-0.8825	0.3024
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,058	4,819	3,590	3,428	3,323	3,208	3,317	3,575
EBITDA ¹	961.6	857	555	557	586	546.9	642	703.3
EBIT ¹	197.9	-161	-1,430	-547	102	96.09	163.2	173.3
Net income ¹	-31.53	-444	-1,613	-785	-129	-238.2	-68.12	11.07
Net Debt ¹	1,803	1,717	1,312	1,413	1,078	1,594	1,539	1,452
Reference price ²	160.33	68.31	22.71	6.31	8.44	17.24	17.24	17.24
Nbr of stocks (in thousands)	26,067	26,119	98,544	98,751	98,925	98,849	-	-
Announcement Date	08/02/22	07/02/23	09/02/24	11/02/25	09/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	20.78x	11.69x	17.34x	0.39%	4,760B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.05x	10.77x	14.61x	1.15%	1,885B
BROADCOM INC.	42.54x	17.43x	25.65x	0.68%	1,823B
MICRON TECHNOLOGY, INC.	12.38x	7.5x	9.07x	0.06%	1,017B
SK HYNIX INC.	5.61x	3.23x	3.88x	0.31%	901B
AMD (ADVANCED MICRO DEVICES)	92.07x	15.96x	58.95x	-.--%	807B
INTEL CORPORATION	-39.63x	7.69x	21.44x	-.--%	462B
ARM HOLDINGS PLC	220.5x	46.9x	99.51x	-.--%	284B
TEXAS INSTRUMENTS INCORPORATED	32.87x	11.92x	22.11x	2.06%	255B
Average	45.47x	14.79x	30.28x	0.52%	1,355B
Weighted average by Cap.	29.75x	12.39x	21.40x	0.5%