Valuation Volkswagen CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 20:00:36 03/07/2026 BST			5-day change	1st Jan Change
74.65 ^EUR	0.00%		0.00%	-

12:48pm	IG Metall protests proposed 40-hour week at Mercedes	RE
11:04am	Auto sales in Germany rose in the first half of the year	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	112,849	67,576	58,007	45,553	52,367	37,915	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-27.6%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	1,465	-1,380	-6,519
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-91.8%	-194.24%	-372.25%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	3.71x	3x	2.59x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.19x	0.18x	0.17x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.1x	0.1x	0.2x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.12x	0.11x	0.11x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0x	-0x	-0.02x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.04x	-0.03x	-0.15x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.1x	-0.07x	-0.31x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	0.29x	-0.22x	-0.64x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	343%	-457%	-155%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.901	7.191	8.196
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	8.05%	9.81%	11.2%
EPS ²	29.65	29.69	31.98	21.42	13.35	19.73	24.43	28.31
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	29.9%	29.4%	29%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	325,157	331,703	340,964
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,273	40,904	43,719
EBIT ¹	19,275	22,124	22,576	19,060	8,868	15,350	18,447	21,075
Net income ¹	14,843	14,867	16,013	10,721	6,673	9,951	12,461	14,079
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,451	-39,296	-44,435
Reference price ²	177.48	116.42	111.80	89.04	103.55	73.30	73.30	73.30
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

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.($)
TOYOTA MOTOR CORPORATION	9.25x	1.21x	11.14x	3.65%	206B
HYUNDAI MOTOR COMPANY	10.72x	1.3x	13.99x	2.35%	71.61B
GENERAL MOTORS COMPANY	6.23x	0.32x	2.59x	0.98%	68.53B
FORD MOTOR COMPANY	20.62x	0.27x	3.62x	4.51%	53.24B
MERCEDES-BENZ GROUP AG	7.68x	0.09x	0.83x	7.41%	47.42B
PORSCHE AG	24.86x	1.36x	7.66x	2.29%	47.12B
BMW AG	7.91x	-0.07x	-0.55x	5.01%	41.66B
MAHINDRA & MAHINDRA LIMITED	24.64x	2.31x	15.9x	0.92%	37.28B
HONDA MOTOR CO., LTD.	14.82x	0.6x	7.2x	4.58%	36.94B
Average	14.08x	0.82x	6.93x	3.52%	67.71B
Weighted average by Cap.	12.35x	0.90x	8.04x	3.44%