Valuation Stellantis N.V.

Equities

Real-time Borsa Italiana Other stock markets 11:54:23 09/03/2026 GMT			5-day change	1st Jan Change
5.998 ^EUR	-2.82%		-6.92%	-36.60%

03-06	Canada to Increase Tariff-Quota for a Foreign Car Maker Following Production Review -- Update	DJ
03-06	STELLANTIS : JP Morgan gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	52,271	42,620	63,841	34,521	27,330	17,883	-	-
Change	-	-18.46%	49.79%	-45.93%	-20.83%	-34.57%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,805	19,393	20,636	12,334	11,169	11,094
Change	-	-44.59%	125.09%	-54.69%	6.41%	-40.23%	-9.45%	-0.67%
P/E ratio	3.67x	2.5x	3.56x	6.84x	-1.22x	10.9x	4.24x	3.35x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.3x	0.28x	0.27x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.22x	0.18x	0.11x	0.11x	0.1x
EV / Revenue	0.23x	0.11x	0.23x	0.12x	0.13x	0.08x	0.07x	0.06x
EV / EBITDA	1.44x	0.63x	1.34x	1.22x	3.36x	1.15x	0.8x	0.75x
EV / EBIT	1.91x	0.82x	1.76x	2.24x	-24.5x	3.22x	1.75x	1.44x
EV / FCF	4.02x	1.49x	3.33x	-3.21x	-4.56x	-6.53x	6.96x	3.65x
FCF Yield	24.9%	67%	30%	-31.2%	-21.9%	-15.3%	14.4%	27.4%
Dividend per Share ²	-	-	1.55	0.68	-	0.2054	0.4248	0.4815
Rate of return	-	-	7.33%	5.4%	-	3.33%	6.88%	7.8%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.5647	1.457	1.844
Distribution rate	-	-	26.1%	37%	-	36.4%	29.2%	26.1%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,712	167,416	172,130
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,726	13,916	14,814
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,831	6,384	7,717
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,559	4,019	5,644
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-5,549	-6,715	-6,789
Reference price ²	16.686	13.264	21.150	12.590	9.461	6.172	6.172	6.172
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,018,493	2,741,932	2,888,724	2,897,483	-	-
Announcement Date	23/02/22	22/02/23	15/02/24	26/02/25	26/02/26	-	-	-

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.($)
STELLANTIS N.V.	10.93x	0.08x	1.15x	3.33%	20.74B
FERRARI N.V.	31.48x	7.24x	18.51x	1.21%	61.89B
MARUTI SUZUKI INDIA LTD	28.77x	2.04x	17.25x	1.08%	48.44B
KIA CORPORATION	8.54x	0.4x	3.82x	3.73%	43.1B
PORSCHE AG	85.4x	1.12x	7.93x	2.68%	39.99B
SAIC MOTOR CORPORATION LIMITED	14.84x	0.09x	2.28x	2.47%	23.46B
CHERY AUTOMOBILE CO., LTD.	6.63x	0.34x	4.17x	-	18.57B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	21.52x	0.21x	3.63x	1.74%	13.92B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-11.02x	0.77x	-27.65x	0.48%	10.92B
FORD OTOMOTIV SANAYI	8.24x	0.48x	7.2x	9.39%	8.64B
Average	20.53x	1.28x	3.83x	2.9%	28.97B
Weighted average by Cap.	27.87x	2.19x	8.38x	2.33%