|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58.28 EUR | -0.90% |
|
-0.70% | -2.76% |
| 02:20pm | Deutsche Börse News: "All About Davos" (Bond Market Report) | DP |
| 01-22 | Frankfurt Stocks Close: DAX Kicks Off Relief Rally | DP |
Company Valuation: Mercedes-Benz Group AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 61,826 | 72,310 | 65,688 | 65,111 | 50,816 | 56,154 | 56,154 | - |
| Change | - | 16.96% | -9.16% | -0.88% | -21.95% | 10.51% | 0% | - |
| Enterprise Value (EV) 1 | 43,971 | 51,305 | 39,051 | 33,452 | 19,399 | 24,704 | 24,530 | 22,866 |
| Change | - | 16.68% | -23.89% | -14.34% | -42.01% | 27.35% | -0.71% | -6.78% |
| P/E ratio | 17x | 3.14x | 4.53x | 4.65x | 5.28x | 11.2x | 8.5x | 7.08x |
| PBR | 1.02x | 1x | 0.77x | 0.72x | 0.58x | 0.61x | 0.59x | 0.56x |
| PEG | - | 0x | -0.1x | -7x | -0.2x | -0.2x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.4x | 0.43x | 0.44x | 0.42x | 0.35x | 0.42x | 0.41x | 0.4x |
| EV / Revenue | 0.28x | 0.31x | 0.26x | 0.22x | 0.13x | 0.18x | 0.18x | 0.16x |
| EV / EBITDA | 2.83x | 1.42x | 1.45x | 1.27x | 0.95x | 1.97x | 1.68x | 1.39x |
| EV / EBIT | 6.66x | 1.76x | 1.91x | 1.7x | 1.43x | 3.49x | 2.79x | 2.21x |
| EV / FCF | 5.32x | 5.96x | 4.8x | 2.96x | 2.12x | 4.42x | 5.7x | 3.72x |
| FCF Yield | 18.8% | 16.8% | 20.8% | 33.8% | 47.2% | 22.6% | 17.5% | 26.8% |
| Dividend per Share 2 | 1.35 | 5 | 5.2 | 5.3 | 4.3 | 2.292 | 2.876 | 3.521 |
| Rate of return | 2.34% | 7.4% | 8.47% | 8.47% | 7.99% | 3.9% | 4.89% | 5.99% |
| EPS 2 | 3.39 | 21.5 | 13.55 | 13.46 | 10.19 | 5.236 | 6.92 | 8.306 |
| Distribution rate | 39.8% | 23.3% | 38.4% | 39.4% | 42.2% | 43.8% | 41.6% | 42.4% |
| Net sales 1 | 154,309 | 167,971 | 150,017 | 153,218 | 145,594 | 133,706 | 135,709 | 139,963 |
| EBITDA 1 | 15,560 | 36,049 | 26,979 | 26,323 | 20,371 | 12,527 | 14,592 | 16,412 |
| EBIT 1 | 6,603 | 29,069 | 20,458 | 19,660 | 13,599 | 7,081 | 8,790 | 10,364 |
| Net income 1 | 3,600 | 23,006 | 14,501 | 14,261 | 10,207 | 5,080 | 6,600 | 7,728 |
| Net Debt 1 | -17,855 | -21,005 | -26,637 | -31,659 | -31,417 | -31,450 | -31,625 | -33,288 |
| Reference price 2 | 57.79 | 67.59 | 61.40 | 62.55 | 53.80 | 58.81 | 58.81 | 58.81 |
| Nbr of stocks (in thousands) | 1,069,837 | 1,069,837 | 1,069,837 | 1,040,937 | 944,530 | 954,845 | 954,845 | - |
| Announcement Date | 18/02/21 | 24/02/22 | 17/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.03x | 0.18x | 1.97x | 3.95% | 65.98B | |
| 12.91x | 1.49x | 12.88x | 2.67% | 295B | |
| 11.67x | 1.34x | 14.35x | 2.22% | 84.69B | |
| 9.25x | 0.37x | 3.37x | 0.71% | 76.06B | |
| 8.16x | 0.06x | 0.47x | 4.43% | 63.61B | |
| 9.78x | 0.06x | 0.57x | 4.18% | 62.02B | |
| -6.66x | 0.27x | 4.35x | 4.88% | 54.63B | |
| 28.92x | 2.67x | 18.28x | 0.78% | 43.56B | |
| 14.14x | 0.62x | 10.51x | 4.35% | 40.3B | |
| 11.59x | 0.66x | 4.83x | 2.11% | 27.7B | |
| Average | 11.08x | 0.77x | 7.16x | 3.03% | 81.36B | |
| Weighted average by Cap. | 11.24x | 0.95x | 8.67x | 2.91% |
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
- MBG Stock
- Valuation Mercedes-Benz Group AG
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