Valuation Valeo SE Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 28/08/2026			5-day change	1st Jan Change
14.08 ^EUR	+2.40%		-0.32%	+21.01%

08-28	French and Benelux stocks-Factors to watch	RE
08-28	Moody's Revises Valeo Outlook to Stable on Financial Performance, Credit Metrics; Rating Affirmed	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,424	4,022	3,378	2,261	2,844	3,417	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	20.16%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,228	6,956	6,581
Change	-	-18.99%	-7.7%	-17.98%	13.04%	5.27%	-3.76%	-5.38%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.4x	8.26x	6.46x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.89x	0.81x	0.73x
PEG	-	0.6x	-3.63x	-0.5x	0.6x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.37x	0.2x	0.15x	0.11x	0.14x	0.17x	0.16x	0.16x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.35x	0.33x	0.3x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.42x	2.22x	1.99x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.07x	5.89x	4.9x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	16.7x	15.4x	12.7x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.98%	6.5%	7.89%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5103	0.6067	0.6973
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.61%	4.29%	4.93%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.238	1.713	2.192
Distribution rate	48.6%	40%	44%	62.7%	51.2%	41.2%	35.4%	31.8%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,467	21,076	21,827
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,987	3,134	3,305
EBIT ¹	699	635	838	919	977	1,023	1,180	1,344
Net income ¹	175	230	221	162	200	292.9	409.5	523.7
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,810	3,539	3,164
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.15	14.15	14.15
Nbr of stocks (in thousands)	241,678	240,821	242,772	242,827	244,433	241,515	-	-
Announcement Date	25/02/22	23/02/23	29/02/24	27/02/25	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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.4x	1.33x	10.08x	1.9%	44.16B
WEICHAI POWER CO., LTD.	16.13x	0.74x	5.24x	3.84%	34.73B
DENSO CORPORATION	12.09x	0.57x	5.01x	3.86%	29.96B
HYUNDAI MOBIS CO.,LTD	9.59x	0.58x	7.41x	1.55%	28.9B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.07x	2.73x	9.44x	4.03%	21.2B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.77x	1.21x	12.85x	0.6%	18.28B
MAGNA INTERNATIONAL INC.	10.3x	0.49x	4.83x	3.01%	17.43B
CONTINENTAL AG	13.19x	1.35x	6.99x	4.14%	16.1B
BOSCH LIMITED	47.86x	5.24x	36.58x	0.76%	15.04B
Average	19.38x	1.58x	10.94x	2.63%	25.09B
Weighted average by Cap.	17.94x	1.36x	9.63x	2.68%