Valuation ams-OSRAM AG Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 20:55:44 14/07/2026 BST			5-day change	1st Jan Change
20.80 ^EUR	+4.00%		-5.56%	+146.97%

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	2,060	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	146.68%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,647	3,594	3,508
Change	-	-41.48%	1.4%	-42.65%	-6.04%	90.62%	-1.44%	-2.39%
P/E	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-6.57x	-22.4x	73.9x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	2.1x	2.56x	2.13x
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	0.99x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.67x	5.6x	4.99x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	36.5x	22.2x	21x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-14.6x	96.5x	23.9x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-6.86%	1.04%	4.19%
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	20.38	20.38	20.38
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.59x	12.14x	18.01x	0.37%	4,930B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.42x	11.62x	15.7x	1.05%	1,966B
BROADCOM INC.	42.33x	17.46x	25.71x	0.68%	1,827B
MICRON TECHNOLOGY, INC.	12.89x	7.83x	9.48x	0.06%	1,058B
SK HYNIX INC.	5.67x	3.27x	3.93x	0.31%	900B
AMD (ADVANCED MICRO DEVICES)	98.75x	17.33x	64.82x	-.--%	871B
INTEL CORPORATION	-282.85x	9.13x	27.18x	-.--%	518B
ARM HOLDINGS PLC	246.83x	52.78x	111.73x	-.--%	319B
TEXAS INSTRUMENTS INCORPORATED	38.82x	13.29x	25.5x	1.93%	272B
Average	23.16x	16.10x	33.56x	0.49%	1,407B
Weighted average by Cap.	22.06x	13.12x	23.17x	0.47%