Valuation Volkswagen AG

Equities

Real-time Estimate Tradegate Other stock markets 12:43:52 13/04/2026 BST			5-day change	1st Jan Change
87.52 ^EUR	-1.71%		+2.29%	-15.38%

11:40am	Volkswagen Posts Lower Q1 Vehicle Deliveries	MT
11:32am	Volkswagen Group Vehicle Deliveries Fall on China, U.S. Weakness -- Update	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	112,849	67,576	58,007	45,553	52,367	45,376	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-13.35%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	10,798	5,604	-965.9
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-39.57%	-48.1%	-117.24%
P/E ratio	5.99x	3.92x	3.5x	4.16x	7.76x	4.28x	3.49x	3.09x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.23x	0.22x	0.21x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.1x	0.2x	0.2x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.14x	0.14x	0.13x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0.03x	0.02x	-0x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.29x	0.13x	-0.02x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.66x	0.29x	-0.05x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	1.82x	1x	-0.09x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	55.1%	100%	-1,125%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	6.204	7.575	8.394
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	6.97%	8.51%	9.43%
EPS ²	29.65	29.69	31.98	21.42	13.35	20.81	25.49	28.81
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	29.8%	29.7%	29.1%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	326,890	335,864	342,586
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	37,404	43,550	44,680
EBIT ¹	19,275	22,124	22,576	19,060	8,868	16,248	19,442	21,275
Net income ¹	14,843	14,867	16,013	10,721	6,673	10,499	13,079	14,251
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-34,578	-39,772	-46,342
Reference price ²	177.48	116.42	111.80	89.04	103.55	89.04	89.04	89.04
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.($)
VOLKSWAGEN AG	4.28x	0.03x	0.29x	6.97%	53.26B
TOYOTA MOTOR CORPORATION	11.23x	1.46x	13.08x	2.9%	272B
HYUNDAI MOTOR COMPANY	10.58x	1.27x	13.61x	2.35%	76.67B
GENERAL MOTORS COMPANY	6.34x	0.31x	2.49x	0.96%	69.08B
MERCEDES-BENZ GROUP AG	9.17x	0.16x	1.5x	6.06%	59.98B
BMW AG	7.9x	0.03x	0.25x	4.84%	59.75B
FORD MOTOR COMPANY	-338.45x	0.26x	3.71x	4.96%	48.65B
MAHINDRA & MAHINDRA LIMITED	25.21x	2.37x	16.28x	0.89%	39.13B
GEELY AUTOMOBILE HOLDINGS LIMITED	13.55x	0.55x	7.17x	2.25%	34.45B
HONDA MOTOR CO., LTD.	-21.06x	0.57x	9.74x	5.56%	31.05B
Average	-27.13x	0.70x	6.81x	3.77%	74.39B
Weighted average by Cap.	-13.60x	0.90x	8.42x	3.48%