Valuation Mercedes-Benz Group AG

Equities

Market Closed - Xetra Other stock markets 16:35:19 20/06/2025 BST			5-day change	1st Jan Change
48.63 ^EUR	+0.35%		-5.87%	-9.61%

06-05	Mercedes-Benz proposes tariff offset system with US, Spiegel reports	RE
06-05	Mercedes-Benz proposes tariff offset system with US, Spiegel reports	RE

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	51,013	46,780	-	-
Change	-	16.96%	-9.16%	-0.88%	-21.65%	-8.3%	-	-
Enterprise Value (EV) ¹	43,971	51,305	39,051	33,452	19,596	15,442	13,757	10,598
Change	-	16.68%	-23.89%	-14.34%	-41.42%	-21.2%	-10.91%	-22.96%
P/E ratio	17x	3.14x	4.53x	4.65x	5.28x	7.01x	6.21x	5.03x
PBR	1.02x	1x	0.77x	0.72x	0.58x	0.5x	0.47x	0.45x
PEG	-	0x	-0.1x	-7x	-0.2x	-0.2x	0.5x	0.2x
Capitalization / Revenue	0.4x	0.43x	0.44x	0.42x	0.35x	0.33x	0.33x	0.32x
EV / Revenue	0.28x	0.31x	0.26x	0.22x	0.13x	0.11x	0.1x	0.07x
EV / EBITDA	2.83x	1.42x	1.45x	1.27x	0.96x	0.92x	0.78x	0.55x
EV / EBIT	6.66x	1.76x	1.91x	1.7x	1.44x	1.64x	1.27x	0.85x
EV / FCF	5.32x	5.96x	4.8x	2.96x	2.14x	2.66x	2.57x	1.58x
FCF Yield	18.8%	16.8%	20.8%	33.8%	46.7%	37.7%	38.9%	63.4%
Dividend per Share ²	1.35	5	5.2	5.3	4.3	3.175	3.39	3.975
Rate of return	2.34%	7.4%	8.47%	8.47%	7.99%	6.53%	6.97%	8.17%
EPS ²	3.39	21.5	13.55	13.46	10.19	6.938	7.83	9.677
Distribution rate	39.8%	23.3%	38.4%	39.4%	42.2%	45.8%	43.3%	41.1%
Net sales ¹	154,309	167,971	150,017	153,218	145,594	140,884	141,804	146,307
EBITDA ¹	15,560	36,049	26,979	26,323	20,371	16,712	17,718	19,431
EBIT ¹	6,603	29,069	20,458	19,660	13,599	9,389	10,801	12,429
Net income ¹	3,600	23,006	14,501	14,261	10,207	6,754	7,397	8,946
Net Debt ¹	-17,855	-21,005	-26,637	-31,659	-31,417	-31,339	-33,023	-36,182
Reference price ²	57.79	67.59	61.40	62.55	53.80	48.63	48.63	48.63
Nbr of stocks (in thousands)	1,069,837	1,069,837	1,069,837	1,040,937	948,194	961,961	-	-
Announcement Date	18/02/21	24/02/22	17/02/23	22/02/24	20/02/25	-	-	-

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.($)
MERCEDES-BENZ GROUP AG	6.98x	0.11x	0.91x	6.55%	53.46B
TOYOTA MOTOR CORPORATION	7.46x	1.18x	8.36x	3.59%	226B
BMW AG	6.65x	-0.02x	-0.14x	5.73%	50.74B
VOLKSWAGEN AG	4.56x	0.02x	0.23x	7%	50.31B
GENERAL MOTORS COMPANY	5.32x	0.22x	1.97x	1.18%	46.24B
FORD MOTOR COMPANY	10.09x	0.2x	3.04x	5.74%	41.48B
HONDA MOTOR CO., LTD.	8.61x	0.59x	7.22x	5.22%	40.74B
MAHINDRA & MAHINDRA LIMITED	30.63x	2.87x	19.7x	0.77%	39.72B
HYUNDAI MOTOR COMPANY	4.22x	0.95x	9.32x	5.86%	32.76B
TATA MOTORS LIMITED	12.76x	0.64x	5.45x	0.92%	28.49B
Average	9.73x	0.68x	5.61x	4.26%	60.98B
Weighted average by Cap.	8.79x	0.78x	6.06x	4.19%