Valuation BMW AG

Equities

Real-time Estimate Tradegate Other stock markets 09:38:26 16/03/2026 GMT			5-day change	1st Jan Change
80.17 ^EUR	-1.39%		+2.18%	-13.59%

07:13am	BMW : Jefferies remains Neutral	ZD
06:29am	BMW : JP Morgan maintains a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	57,499	53,582	63,947	49,199	57,267	49,367	-	-
Change	-	-6.81%	19.34%	-23.06%	16.4%	-13.79%	-	-
Enterprise Value (EV) ¹	35,137	28,979	46,944	3,420	57,267	2,276	-1,722	-9,325
Change	-	-17.53%	62%	-92.71%	1,574.43%	-96.03%	-175.69%	-441.38%
P/E ratio	4.71x	3.05x	5.7x	6.8x	7.83x	7.51x	6.55x	5.6x
PBR	0.72x	0.57x	0.65x	0.49x	-	0.5x	0.48x	0.46x
PEG	-	0.1x	-0.2x	-0.2x	3.37x	-0.84x	0.5x	0.3x
Capitalization / Revenue	0.52x	0.38x	0.41x	0.35x	0.43x	0.36x	0.35x	0.34x
EV / Revenue	0.32x	0.2x	0.3x	0.02x	0.43x	0.02x	-0.01x	-0.06x
EV / EBITDA	1.77x	1.28x	1.71x	0.17x	3.03x	0.13x	-0.09x	-0.47x
EV / EBIT	2.62x	2.07x	2.54x	0.3x	5.62x	0.23x	-0.15x	-0.75x
EV / FCF	5.53x	2.62x	6.76x	0.7x	-	0.39x	-0.28x	-1.41x
FCF Yield	18.1%	38.2%	14.8%	142%	-	256%	-356%	-70.8%
Dividend per Share ²	5.8	8.5	6	4.3	-	4.071	4.665	5.357
Rate of return	6.55%	10.2%	5.95%	5.44%	-	5.01%	5.74%	6.59%
EPS ²	18.77	27.31	17.67	11.62	11.89	10.83	12.4	14.52
Distribution rate	30.9%	31.1%	34%	37%	-	37.6%	37.6%	36.9%
Net sales ¹	111,239	142,610	155,498	142,380	133,453	136,554	142,441	143,663
EBITDA ¹	19,895	22,565	27,456	20,159	18,878	18,179	20,150	19,725
EBIT ¹	13,400	13,999	18,482	11,509	10,186	9,934	11,185	12,485
Net income ¹	12,382	17,941	11,290	7,290	7,294	6,700	7,772	8,713
Net Debt ¹	-22,362	-24,603	-17,003	-45,779	-	-47,092	-51,090	-58,692
Reference price ²	88.49	83.38	100.78	78.98	93.14	81.30	81.30	81.30
Nbr of stocks (in thousands)	659,685	645,288	640,854	627,659	615,810	607,128	-	-
Announcement Date	10/03/22	15/03/23	21/03/24	14/03/25	12/03/26	-	-	-

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.($)
BMW AG	7.51x	0.02x	0.13x	5.01%	56.48B
TOYOTA MOTOR CORPORATION	11.51x	1.48x	13.19x	2.87%	275B
HYUNDAI MOTOR COMPANY	10.79x	1.33x	13.79x	2.26%	80.47B
GENERAL MOTORS COMPANY	6.03x	0.29x	2.35x	1.01%	65.44B
MERCEDES-BENZ GROUP AG	9.17x	0.16x	1.45x	6.01%	59.66B
VOLKSWAGEN AG	4.24x	0.03x	0.22x	7.14%	51.77B
FORD MOTOR COMPANY	-482.63x	0.25x	3.58x	5.16%	46.56B
MAHINDRA & MAHINDRA LIMITED	22.69x	2.12x	14.51x	0.99%	35.38B
HONDA MOTOR CO., LTD.	109.85x	0.55x	9.38x	5.19%	33.36B
GEELY AUTOMOBILE HOLDINGS LIMITED	9.54x	0.35x	4.5x	3.2%	23.98B
Average	-29.13x	0.66x	6.31x	3.88%	72.83B
Weighted average by Cap.	-16.69x	0.90x	8.37x	3.53%