|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.82 CHF | -1.70% |
|
-5.58% | +141.27% |
| 07-07 | How does the AI Capex look three years down the line? |  |
| 07-01 | Swiss Market Index Blinks Red; Galderma Falls | MT |
Company Valuation: ams-OSRAM AG
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 | 2,053 | - | - |
| Change | - | -57.31% | 25.45% | -72.17% | 34.06% | 145.83% | - | - |
| Enterprise Value (EV) 1 | 5,983 | 3,501 | 3,550 | 2,036 | 1,913 | 3,640 | 3,587 | 3,501 |
| Change | - | -41.48% | 1.4% | -42.65% | -6.04% | 90.25% | -1.44% | -2.39% |
| P/E | -131x | -4.02x | -0.44x | -0.79x | -6.44x | -6.69x | -22.8x | 75.3x |
| PBR | 1.33x | 0.63x | 0.37x | 0.51x | 0.88x | 2.14x | 2.6x | 2.17x |
| PEG | - | -0x | -0x | 0x | 0.1x | -0x | 0.3x | -1x |
| Capitalization / Revenue | 0.83x | 0.37x | 0.62x | 0.18x | 0.25x | 0.64x | 0.62x | 0.58x |
| EV / Revenue | 1.18x | 0.73x | 0.99x | 0.59x | 0.58x | 1.14x | 1.09x | 0.98x |
| EV / EBITDA | 6.22x | 4.09x | 6.4x | 3.66x | 3.26x | 6.65x | 5.59x | 4.98x |
| EV / EBIT | 30.2x | -21.7x | -2.48x | -3.72x | 18.8x | 36.4x | 22.2x | 21x |
| EV / FCF | 12.4x | 56.5x | -9.47x | -30.4x | 50.3x | -14.6x | 96.3x | 23.8x |
| FCF Yield | 8.1% | 1.77% | -10.6% | -3.29% | 1.99% | -6.87% | 1.04% | 4.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.226 | -17 | -52 | -7.94 | -1.31 | -3.105 | -0.9105 | 0.2758 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,058 | 4,819 | 3,590 | 3,428 | 3,323 | 3,198 | 3,302 | 3,559 |
| EBITDA 1 | 961.6 | 857 | 555 | 557 | 586 | 546.9 | 642 | 703.3 |
| EBIT 1 | 197.9 | -161 | -1,430 | -547 | 102 | 100 | 161.6 | 166.9 |
| Net income 1 | -31.53 | -444 | -1,613 | -785 | -129 | -237.6 | -92.5 | 7.967 |
| Net Debt 1 | 1,803 | 1,717 | 1,312 | 1,413 | 1,078 | 1,587 | 1,534 | 1,448 |
| Reference price 2 | 160.33 | 68.31 | 22.71 | 6.31 | 8.44 | 20.77 | 20.77 | 20.77 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.69x | 1.14x | 6.65x | -.--% | 2.35B | |
| 21.53x | 12.1x | 17.95x | 0.37% | 4,911B | |
| 24.24x | 11.51x | 15.57x | 1.06% | 1,945B | |
| 44.21x | 18.23x | 26.83x | 0.65% | 1,908B | |
| 13.64x | 8.31x | 10.06x | 0.05% | 1,120B | |
| 6.79x | 3.88x | 4.68x | 0.26% | 1,026B | |
| 101.1x | 17.74x | 66.34x | -.--% | 891B | |
| -314.07x | 9.96x | 29.65x | -.--% | 566B | |
| 270.68x | 57.95x | 122.67x | -.--% | 350B | |
| 40.17x | 13.73x | 26.33x | 1.87% | 281B | |
| Average | 20.16x | 15.45x | 32.67x | 0.43% | 1,300B | |
| Weighted average by Cap. | 21.39x | 13.50x | 24.00x | 0.46% |
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
- AMS Stock
- Valuation ams-OSRAM AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
