|
Market Closed -
Other stock markets
|
After hours 16:51:10 | |||
| 8.132 EUR | -1.79% |
|
8.143 | +0.14% |
| 06-12 | Forvia Issues EUR250 Million of Notes due 2030 | MT |
| 06-11 | Forvia Issues EUR 250 Mln Senior Notes Due 2030 | RE |
Company Valuation: Forvia (ex-Faurecia)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,738 | 5,637 | 2,783 | 4,023 | 1,704 | 1,630 | - | - |
| Change | - | -1.76% | -50.63% | 44.56% | -57.64% | -4.37% | - | - |
| Enterprise Value (EV) 1 | 8,866 | 9,103 | 10,722 | 11,010 | 8,327 | 7,603 | 7,062 | 6,464 |
| Change | - | 2.68% | 17.78% | 2.69% | -24.37% | -8.7% | -7.12% | -8.46% |
| P/E ratio | -15.2x | -73.4x | -16.3x | 18.2x | -9.23x | 11.8x | 5.45x | 3.75x |
| PBR | 1.7x | 1.68x | 0.54x | 0.89x | 0.4x | 0.36x | 0.34x | 0.32x |
| PEG | - | 0.9x | -0.3x | -0x | 0x | -0x | 0x | 0.1x |
| Capitalization / Revenue | 0.39x | 0.36x | 0.11x | 0.15x | 0.06x | 0.06x | 0.06x | 0.06x |
| EV / Revenue | 0.61x | 0.58x | 0.42x | 0.4x | 0.31x | 0.29x | 0.26x | 0.23x |
| EV / EBITDA | 5.28x | 4.32x | 3.56x | 3.31x | 2.48x | 2.23x | 1.95x | 1.67x |
| EV / EBIT | 21.8x | 10.6x | 9.62x | 7.65x | 5.95x | 5.49x | 4.54x | 3.8x |
| EV / FCF | 14.1x | 47x | 33.3x | 25.5x | 13.4x | 13.4x | 10.6x | 8.19x |
| FCF Yield | 7.07% | 2.13% | 3% | 3.92% | 7.44% | 7.46% | 9.39% | 12.2% |
| Dividend per Share 2 | 1 | 1 | - | 0.5 | - | 0.1561 | 0.598 | 0.5648 |
| Rate of return | 2.39% | 2.39% | - | 2.45% | - | 1.89% | 7.22% | 6.82% |
| EPS 2 | -2.75 | -0.57 | -0.8683 | 1.12 | -0.94 | 0.7032 | 1.518 | 2.208 |
| Distribution rate | -36.4% | -175% | - | 44.6% | - | 22.2% | 39.4% | 25.6% |
| Net sales 1 | 14,654 | 15,618 | 25,458 | 27,248 | 26,974 | 26,674 | 27,412 | 28,374 |
| EBITDA 1 | 1,679 | 2,109 | 3,012 | 3,328 | 3,355 | 3,415 | 3,615 | 3,875 |
| EBIT 1 | 406 | 862 | 1,115 | 1,439 | 1,400 | 1,384 | 1,556 | 1,700 |
| Net income 1 | -379 | -79 | -382 | 222 | -185 | 138.4 | 299 | 466.2 |
| Net Debt 1 | 3,128 | 3,467 | 7,939 | 6,987 | 6,623 | 5,973 | 5,432 | 4,835 |
| Reference price 2 | 41.910 | 41.830 | 14.130 | 20.420 | 8.680 | 8.280 | 8.280 | 8.280 |
| Nbr of stocks (in thousands) | 136,905 | 134,749 | 196,951 | 197,012 | 196,334 | 196,820 | - | - |
| Announcement Date | 22/02/21 | 21/02/22 | 19/02/23 | 19/02/24 | 28/02/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 11.77x | 0.29x | 2.23x | 1.89% | 1.88B | ||
| 12.39x | 0.75x | 5.65x | 3.31% | 36.95B | ||
| 16.75x | 3.09x | 11.22x | 3.65% | 20.34B | ||
| 6.22x | 0.29x | 3.85x | 2.26% | 18.38B | ||
| 10.36x | 0.32x | 2.46x | 5.28% | 18.44B | ||
| 12.05x | 0.47x | 4.14x | 3.32% | 17.54B | ||
| 13.67x | 0.6x | 5.61x | 2.82% | 15.69B | ||
| 13.8x | 1.05x | 6.6x | -.--% | 14.72B | ||
| 23.13x | 0.93x | 9.72x | 0.87% | 12.29B | ||
| Average | 13.35x | 0.87x | 5.72x | 2.6% | 17.36B | |
| Weighted average by Cap. | 13.05x | 0.94x | 5.98x | 2.9% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- FRVIA Stock
- Valuation Forvia (ex-Faurecia)
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition