Valuation Forvia (ex-Faurecia)

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 13/03/2026 GMT			5-day change	1st Jan Change
9.702 ^EUR	-1.20%		-6.40%	-28.77%

03-11	European market optimism fades on day 12 of Iran conflict
03-11	Forvia slips despite support from Citigroup

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,637	2,783	4,023	1,704	2,677	1,911	-	-
Change	-	-50.63%	44.56%	-57.64%	57.06%	-28.6%	-	-
Enterprise Value (EV) ¹	9,103	10,722	11,010	8,327	2,677	6,878	6,385	5,627
Change	-	17.78%	2.69%	-24.37%	-67.86%	156.95%	-7.16%	-11.87%
P/E ratio	-73.4x	-16.3x	18.2x	-9.23x	-	12.1x	5.95x	4.3x
PBR	1.68x	0.54x	0.89x	0.4x	-	0.45x	0.42x	0.41x
PEG	-	-0.3x	-0x	0x	-	-	0x	0.1x
Capitalization / Revenue	0.36x	0.11x	0.15x	0.06x	0.1x	0.08x	0.08x	0.09x
EV / Revenue	0.58x	0.42x	0.4x	0.31x	0.1x	0.3x	0.27x	0.25x
EV / EBITDA	4.32x	3.56x	3.31x	2.48x	0.76x	2.15x	1.9x	1.63x
EV / EBIT	10.6x	9.62x	7.65x	5.95x	1.84x	4.94x	4.13x	3.67x
EV / FCF	47x	33.3x	25.5x	13.4x	-	9.95x	7.57x	-
FCF Yield	2.13%	3%	3.92%	7.44%	-	10%	13.2%	-
Dividend per Share ²	1	-	0.5	-	-	0.0736	0.3989	0.7328
Rate of return	2.39%	-	2.45%	-	-	0.76%	4.11%	7.55%
EPS ²	-0.57	-0.8683	1.12	-0.94	-	0.8003	1.63	2.254
Distribution rate	-175%	-	44.6%	-	-	9.2%	24.5%	32.5%
Net sales ¹	15,618	25,458	27,248	26,974	26,154	22,832	23,355	22,156
EBITDA ¹	2,109	3,012	3,328	3,355	3,513	3,206	3,361	3,445
EBIT ¹	862	1,115	1,439	1,400	1,456	1,392	1,547	1,533
Net income ¹	-79	-382	222	-185	-	157.5	357.4	444.6
Net Debt ¹	3,467	7,939	6,987	6,623	-	4,967	4,474	3,716
Reference price ²	41.830	14.130	20.420	8.680	13.620	9.702	9.702	9.702
Nbr of stocks (in thousands)	134,749	196,951	197,012	196,334	196,520	196,978	-	-
Announcement Date	21/02/22	19/02/23	19/02/24	28/02/25	24/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORVIA (EX-FAURECIA)	12.12x	0.3x	2.15x	0.76%	2.19B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	25.86x	1.69x	13.98x	1.21%	50.77B
DENSO CORPORATION	12.04x	0.68x	5.28x	3.35%	32.68B
WEICHAI POWER CO., LTD.	17.58x	0.68x	5.41x	3.17%	30.98B
HYUNDAI MOBIS CO.,LTD	8.22x	0.51x	6.57x	1.74%	23.69B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	16.1x	3.17x	11.05x	3.87%	22.01B
NINGBO TUOPU GROUP CO.,LTD.	37.1x	3.69x	21.37x	0.78%	15.91B
MAGNA INTERNATIONAL INC.	8.37x	0.46x	4.63x	3.58%	15.56B
APTIV PLC	11.04x	0.93x	5.76x	-.--%	15B
CONTINENTAL AG	-41.85x	0.89x	6.91x	4.14%	14.22B
Average	10.66x	1.30x	8.31x	2.26%	22.3B
Weighted average by Cap.	13.98x	1.36x	9.19x	2.35%