|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.92 EUR | -0.69% |
|
+3.32% | +48.85% |
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 | 2,558 | - | - |
| Change | - | -1.76% | -50.63% | 44.56% | -57.64% | 50.08% | - | - |
| Enterprise Value (EV) 1 | 8,866 | 9,103 | 10,722 | 11,010 | 8,327 | 8,555 | 8,097 | 7,568 |
| Change | - | 2.68% | 17.78% | 2.69% | -24.37% | 2.73% | -5.35% | -6.54% |
| P/E ratio | -15.2x | -73.4x | -16.3x | 18.2x | -9.23x | -14.9x | 12.7x | 6.46x |
| PBR | 1.7x | 1.68x | 0.54x | 0.89x | 0.4x | 0.55x | 0.54x | 0.51x |
| PEG | - | 0.9x | -0.3x | -0x | 0x | 2.17x | -0x | 0.1x |
| Capitalization / Revenue | 0.39x | 0.36x | 0.11x | 0.15x | 0.06x | 0.1x | 0.1x | 0.09x |
| EV / Revenue | 0.61x | 0.58x | 0.42x | 0.4x | 0.31x | 0.33x | 0.31x | 0.28x |
| EV / EBITDA | 5.28x | 4.32x | 3.56x | 3.31x | 2.48x | 2.51x | 2.31x | 1.98x |
| EV / EBIT | 21.8x | 10.6x | 9.62x | 7.65x | 5.95x | 6.21x | 5.47x | 4.48x |
| EV / FCF | 14.1x | 47x | 33.3x | 25.5x | 13.4x | 11.9x | 11.2x | 8.37x |
| FCF Yield | 7.07% | 2.13% | 3% | 3.92% | 7.44% | 8.41% | 8.94% | 11.9% |
| Dividend per Share 2 | 1 | 1 | - | 0.5 | - | - | 0.3688 | 0.5575 |
| Rate of return | 2.39% | 2.39% | - | 2.45% | - | - | 2.83% | 4.28% |
| EPS 2 | -2.75 | -0.57 | -0.8683 | 1.12 | -0.94 | -0.8754 | 1.022 | 2.015 |
| Distribution rate | -36.4% | -175% | - | 44.6% | - | - | 36.1% | 27.7% |
| Net sales 1 | 14,654 | 15,618 | 25,458 | 27,248 | 26,974 | 26,247 | 26,480 | 27,474 |
| EBITDA 1 | 1,679 | 2,109 | 3,012 | 3,328 | 3,355 | 3,402 | 3,511 | 3,813 |
| EBIT 1 | 406 | 862 | 1,115 | 1,439 | 1,400 | 1,377 | 1,480 | 1,690 |
| Net income 1 | -379 | -79 | -382 | 222 | -185 | -162.4 | 208.8 | 418.2 |
| Net Debt 1 | 3,128 | 3,467 | 7,939 | 6,987 | 6,623 | 5,997 | 5,540 | 5,010 |
| Reference price 2 | 41.91 | 41.83 | 14.13 | 20.42 | 8.68 | 13.02 | 13.02 | 13.02 |
| Nbr of stocks (in thousands) | 136,905 | 134,749 | 196,951 | 197,012 | 196,334 | 196,520 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| -14.87x | 0.33x | 2.51x | -.--% | 2.98B | ||
| 11.88x | 0.72x | 5.24x | 3.21% | 34.9B | ||
| 21.79x | 1.23x | 10.38x | 1.7% | 35.33B | ||
| 16.73x | 3.35x | 11.68x | 3.73% | 22.75B | ||
| 8.18x | 0.37x | 5.02x | 1.85% | 21.49B | ||
| 12.36x | 0.44x | 3.11x | 4.42% | 21.03B | ||
| 39.45x | 3.91x | 22.59x | 0.75% | 16.6B | ||
| 55.72x | 1.12x | 7.07x | -.--% | 16.5B | ||
| -183x | 0.91x | 6.68x | 4% | 15.08B | ||
| 9.94x | 0.44x | 4.71x | 3.92% | 13.92B | ||
| Average | -2.18x | 1.28x | 7.90x | 2.36% | 20.06B | |
| Weighted average by Cap. | 4.53x | 1.33x | 8.25x | 2.58% |
Y-o-Y evolution of P/E
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
















