Valuation Siemens AG

Equities

Market Closed - Xetra Other stock markets 16:39:04 13/03/2026 GMT			5-day change	1st Jan Change
220.35 ^EUR	-1.94%		-1.98%	-7.86%

03-13	Allianz CEO Bàte earns 11.6 million euros following record profit	RE
03-13	ABB open to 'more than one' big deal in renewed M&A drive, chairman says	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	113,299	79,905	107,367	141,274	177,700	170,743	-	-
Change	-	-29.47%	34.37%	31.58%	25.78%	-3.91%	-	-
Enterprise Value (EV) ¹	152,454	120,076	143,879	180,037	219,220	209,672	205,776	201,768
Change	-	-21.24%	19.82%	25.13%	21.76%	-4.36%	-1.86%	-1.95%
P/E ratio	18.7x	22x	13.7x	17.5x	18.9x	21.1x	18.4x	16.6x
PBR	2.56x	1.68x	2.24x	2.79x	2.87x	2.59x	2.5x	2.2x
PEG	-	-0.6x	0x	3.69x	1.1x	-1.6x	1.3x	1.5x
Capitalization / Revenue	1.82x	1.11x	1.38x	1.86x	2.25x	2.06x	1.92x	1.81x
EV / Revenue	2.45x	1.67x	1.85x	2.37x	2.78x	2.53x	2.32x	2.14x
EV / EBITDA	16.8x	11.2x	10.2x	13.3x	16.4x	14.2x	12.4x	10.9x
EV / EBIT	23.5x	12.9x	14.9x	18.8x	22.8x	16.8x	15.2x	13.3x
EV / FCF	18.2x	14.2x	14.4x	18.8x	20.3x	23.1x	20.1x	17.4x
FCF Yield	5.49%	7.02%	6.96%	5.32%	4.93%	4.33%	4.97%	5.74%
Dividend per Share ²	4	4.25	4.7	5.2	5.35	5.626	5.892	6.25
Rate of return	2.82%	4.2%	3.46%	2.87%	2.33%	2.55%	2.67%	2.84%
EPS ²	7.59	4.59	9.91	10.38	12.11	10.46	11.95	13.3
Distribution rate	52.7%	92.6%	47.4%	50.1%	44.2%	53.8%	49.3%	47%
Net sales ¹	62,265	71,977	77,769	75,930	78,914	82,754	88,803	94,363
EBITDA ¹	9,091	10,759	14,163	13,577	13,380	14,812	16,628	18,478
EBIT ¹	6,494	9,285	9,649	9,593	9,594	12,491	13,520	15,177
Net income ¹	6,161	3,723	7,949	8,301	9,620	8,266	9,505	10,536
Net Debt ¹	39,155	40,171	36,512	38,763	41,520	38,929	35,033	31,025
Reference price ²	141.92	101.20	135.66	181.34	229.20	220.35	220.35	220.35
Nbr of stocks (in thousands)	798,333	789,577	791,442	779,054	775,303	774,870	-	-
Announcement Date	11/11/21	17/11/22	16/11/23	14/11/24	13/11/25	-	-	-

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.($)
SIEMENS AG	21.06x	2.53x	14.16x	2.55%	195B
SCHNEIDER ELECTRIC SE	31.4x	3.82x	18.05x	1.67%	160B
EATON CORPORATION PLC	28.77x	4.82x	20.11x	1.21%	138B
DELTA ELECTRONICS, INC.	37.91x	4.84x	21.93x	1.19%	112B
DELTA ELECTRONICS (THAILAND)	97.11x	12.91x	69.34x	0.32%	98.12B
VERTIV HOLDINGS CO	47.69x	7.2x	30.21x	0.09%	99.05B
EMERSON ELECTRIC CO.	26.81x	4.46x	15.54x	1.67%	74.32B
AMETEK, INC.	30.09x	6.23x	19.55x	0.62%	49.13B
LEGRAND	28.94x	4.11x	17.38x	1.72%	40.92B
ROCKWELL AUTOMATION, INC.	31.41x	4.88x	21.28x	1.53%	40.55B
Average	38.12x	5.58x	24.76x	1.26%	100.67B
Weighted average by Cap.	37.26x	5.26x	24.19x	1.38%