|
Market Closed -
Euronext Paris
16:55:00 24/09/2026 BST
|
After hours 20:59:59 | |||
| 8.744 EUR | -3.53% |
|
8.795 | +0.58% |
| 09-23 | AMS and Valeo lifted by brokers, Muse keeps the pressure on Orange |  |
| 09-14 | Forvia Reportedly Weighs Sale of Japanese Smart-Tech Unit Clarion Electronics | CI |
Company Valuation: Forvia (ex-Faurecia)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,637 | 2,783 | 4,023 | 1,704 | 2,677 | 1,713 | - | - |
| Change | - | -50.63% | 44.56% | -57.64% | 57.06% | -36.01% | - | - |
| Enterprise Value (EV) 1 | 9,103 | 10,722 | 11,010 | 8,327 | 8,687 | 6,128 | 5,788 | 5,208 |
| Change | - | 17.78% | 2.69% | -24.37% | 4.32% | -29.45% | -5.55% | -10.01% |
| P/E | -73.4x | -16.3x | 18.2x | -9.23x | -1.74x | -7.96x | 7.09x | 4.72x |
| PBR | 1.68x | 0.54x | 0.89x | 0.4x | 1.1x | 0.59x | 0.52x | 0.49x |
| PEG | - | -0.3x | -0x | 0x | -0x | 0.1x | -0x | 0.1x |
| Capitalization / Revenue | 0.36x | 0.11x | 0.15x | 0.06x | 0.1x | 0.08x | 0.08x | 0.08x |
| EV / Revenue | 0.58x | 0.42x | 0.4x | 0.31x | 0.33x | 0.3x | 0.28x | 0.24x |
| EV / EBITDA | 4.32x | 3.56x | 3.31x | 2.48x | 2.47x | 2.09x | 1.93x | 1.66x |
| EV / EBIT | 10.6x | 9.62x | 7.65x | 5.95x | 5.97x | 4.83x | 4.29x | 3.6x |
| EV / FCF | 47x | 33.3x | 25.5x | 13.4x | 8.95x | 12x | 9.55x | 7.8x |
| FCF Yield | 2.13% | 3% | 3.92% | 7.44% | 11.2% | 8.36% | 10.5% | 12.8% |
| Dividend per Share 2 | 1 | - | 0.5 | - | - | - | 0.2432 | 0.4444 |
| Rate of return | 2.39% | - | 2.45% | - | - | - | 2.78% | 5.08% |
| EPS 2 | -0.57 | -0.8683 | 1.12 | -0.94 | -7.809 | -1.098 | 1.233 | 1.852 |
| Distribution rate | -175% | - | 44.6% | - | - | - | 19.7% | 24% |
| Net sales 1 | 15,618 | 25,458 | 27,248 | 26,974 | 26,154 | 20,636 | 20,978 | 21,365 |
| EBITDA 1 | 2,109 | 3,012 | 3,328 | 3,355 | 3,513 | 2,929 | 3,006 | 3,142 |
| EBIT 1 | 862 | 1,115 | 1,439 | 1,400 | 1,456 | 1,269 | 1,349 | 1,446 |
| Net income 1 | -79 | -382 | 222 | -185 | -1,538 | -225.2 | 249.1 | 432.1 |
| Net Debt 1 | 3,467 | 7,939 | 6,987 | 6,623 | 6,010 | 4,415 | 4,075 | 3,496 |
| Reference price 2 | 41.830 | 14.130 | 20.420 | 8.680 | 13.620 | 8.744 | 8.744 | 8.744 |
| Nbr of stocks (in thousands) | 134,749 | 196,951 | 197,012 | 196,334 | 196,520 | 195,878 | - | - |
| Announcement Date | 21/02/22 | 19/02/23 | 19/02/24 | 28/02/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.25x | 0.3x | 2.11x | -.--% | 2.02B | |
| 17.99x | 1.24x | 9.52x | 2.07% | 40.99B | |
| 12.18x | 0.58x | 5.08x | 3.84% | 30.32B | |
| 7.9x | 0.47x | 5.98x | 1.91% | 23.8B | |
| 14.44x | 2.6x | 8.96x | 4.22% | 20.22B | |
| 30.53x | 1.2x | 12.75x | 0.6% | 18.08B | |
| 10.25x | 0.48x | 4.72x | 3.1% | 16.95B | |
| 13.31x | 1.36x | 7.04x | 4.13% | 15.91B | |
| 46.89x | 5.13x | 35.82x | 0.77% | 14.69B | |
| 12.55x | 0.95x | 6.34x | 1.08% | 12.33B | |
| Average | 15.78x | 1.43x | 9.83x | 2.17% | 19.53B | |
| Weighted average by Cap. | 17.16x | 1.39x | 9.72x | 2.49% |
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
- Stocks
- FRVIA Stock
- Valuation Forvia (ex-Faurecia)
Select your edition
All financial news and data tailored to specific country editions
