Valuation Daimler Truck Holding AG

Equities

Market Closed - Xetra Other stock markets 16:35:16 11/05/2026 BST			5-day change	1st Jan Change
40.37 ^EUR	-0.12%		-4.25%	+8.17%

05-11	European Commission OKs New JV by Foxconn, Daimler Trucks' Mitsubishi Fuso Truck and Bus	MT
05-11	Daimler Truck, MB Energy and Kawasaki Heavy Industries sign agreement to develop liquefied hydrogen supply chain to Europe via Hamburg	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,573	23,820	27,427	28,854	28,572	30,820	-	-
Change	-	-10.36%	15.14%	5.2%	-0.98%	7.87%	-	-
Enterprise Value (EV) ¹	17,343	23,820	46,087	50,967	46,585	52,996	53,196	52,511
Change	-	37.35%	93.48%	10.59%	-8.6%	13.76%	0.38%	-1.29%
P/E ratio	11.3x	8.93x	7.36x	10.1x	14.6x	12.4x	9.19x	8.07x
PBR	1.62x	-	1.29x	1.32x	1.33x	1.4x	1.29x	1.18x
PEG	-	0.7x	0.2x	-0.5x	-0.5x	0.5x	0.3x	0.6x
Capitalization / Revenue	0.67x	0.47x	0.49x	0.53x	0.58x	0.63x	0.59x	0.56x
EV / Revenue	0.44x	0.47x	0.82x	0.94x	0.94x	1.08x	1.02x	0.96x
EV / EBITDA	3.84x	4.87x	6.96x	8.76x	9.6x	11.3x	9.06x	8.12x
EV / EBIT	7.35x	6.32x	8.4x	10.9x	12.3x	14.9x	11.4x	10.1x
EV / FCF	13x	-	-50.1x	-159x	16.3x	25.8x	21.7x	17.9x
FCF Yield	7.71%	-	-2%	-0.63%	6.14%	3.88%	4.6%	5.58%
Dividend per Share ²	-	-	1.9	1.9	1.9	1.863	2.085	2.4
Rate of return	-	-	5.58%	5.16%	5.09%	4.62%	5.16%	5.95%
EPS ²	2.85	3.24	4.62	3.64	2.56	3.243	4.391	5
Distribution rate	-	-	41.1%	52.2%	74.2%	57.5%	47.5%	48%
Net sales ¹	39,764	50,945	55,890	54,077	49,387	49,238	52,332	54,784
EBITDA ¹	4,517	4,887	6,622	5,820	4,853	4,704	5,869	6,466
EBIT ¹	2,359	3,767	5,489	4,667	3,778	3,550	4,655	5,220
Net income ¹	2,347	2,665	3,775	2,899	1,970	2,479	3,264	3,585
Net Debt ¹	-9,230	-	18,660	22,113	18,013	22,176	22,376	21,691
Reference price ²	32.29	28.94	34.02	36.85	37.32	40.37	40.37	40.37
Nbr of stocks (in thousands)	822,952	822,952	806,200	783,009	765,601	763,441	-	-
Announcement Date	24/03/22	10/03/23	01/03/24	14/03/25	11/03/26	-	-	-

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.($)
DAIMLER TRUCK HOLDING AG	12.46x	1.08x	11.34x	4.61%	36.32B
PACCAR, INC.	20x	1.8x	14.89x	2.86%	60.16B
TOYOTA INDUSTRIES CORPORATION	27.76x	1.8x	19.82x	1.29%	39.19B
KOMATSU LTD.	16.41x	1.66x	9.31x	2.93%	37.73B
EPIROC AB	33.2x	4.82x	19.22x	1.49%	33.62B
KUBOTA CORPORATION	15.05x	1.62x	11.87x	1.87%	20.43B
KNORR-BREMSE AG	23.72x	2.2x	12x	2.07%	19.54B
EXOR N.V.	31.63x	-	-	0.73%	16.3B
METSO OUTOTEC OYJ	20.8x	2.34x	12.53x	2.89%	14.44B
CNH INDUSTRIAL N.V.	28.35x	0.88x	16.84x	2.44%	13.59B
Average	22.94x	2.02x	14.20x	2.32%	29.13B
Weighted average by Cap.	22.15x	2.05x	14.43x	2.46%