Valuation Volkswagen AG

Equities

Market Closed - Xetra Other stock markets 16:35:28 09/09/2024 BST			After market 20:00:50
91.76 ^EUR	-0.26%		91.77	+0.01%

05:58pm	Dispute at Audi plant in Brussels: Unions in favor of arbitration	DP
04:56pm	Volkswagen: changes to the Board of Directors	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	87,466	81,625	112,849	67,576	58,007	47,462	-	-
Change	-	-6.68%	38.25%	-40.12%	-14.16%	-18.18%	-	-
Enterprise Value (EV) ¹	66,190	54,829	86,164	24,561	17,718	8,625	6,097	-776.8
Change	-	-17.16%	57.15%	-71.49%	-27.86%	-51.32%	-29.3%	-112.74%
P/E ratio	6.61x	9.15x	5.99x	3.92x	3.5x	3.27x	2.79x	2.5x
PBR	0.73x	0.6x	0.62x	0.35x	0.32x	0.24x	0.23x	0.21x
PEG	-	-0.2x	0.1x	29.06x	0.45x	-0.3x	0.2x	0.2x
Capitalization / Revenue	0.35x	0.37x	0.45x	0.24x	0.18x	0.15x	0.14x	0.14x
EV / Revenue	0.26x	0.25x	0.34x	0.09x	0.05x	0.03x	0.02x	-0x
EV / EBITDA	1.51x	2.16x	2.66x	0.65x	0.49x	0.23x	0.15x	-0.02x
EV / EBIT	3.43x	5.17x	4.47x	1.11x	0.78x	0.41x	0.25x	-0.03x
EV / FCF	5.73x	4.01x	3.93x	3.31x	1.66x	2.58x	0.65x	-0.07x
FCF Yield	17.5%	24.9%	25.4%	30.2%	60.4%	38.7%	154%	-1,515%
Dividend per Share ²	6.56	4.86	7.56	7.5	9	8.602	9.925	10.74
Rate of return	3.72%	3.19%	4.26%	6.44%	8.05%	9.35%	10.8%	11.7%
EPS ²	26.66	16.66	29.65	29.69	31.98	28.12	32.92	36.8
Distribution rate	24.6%	29.2%	25.5%	25.3%	28.1%	30.6%	30.2%	29.2%
Net sales ¹	252,632	222,884	250,200	279,232	322,284	325,954	337,104	347,045
EBITDA ¹	43,735	25,392	32,359	37,721	36,513	37,360	39,734	43,665
EBIT ¹	19,296	10,606	19,275	22,124	22,576	21,250	24,124	26,497
Net income ¹	13,346	8,824	14,843	14,867	16,013	13,930	16,200	18,227
Net Debt ¹	-21,276	-26,796	-26,685	-43,015	-40,289	-38,837	-41,364	-48,239
Reference price ²	176.24	152.42	177.48	116.42	111.80	92.00	92.00	92.00
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	28/02/20	26/02/21	15/03/22	14/03/23	13/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VOLKSWAGEN AG	3.27x	0.03x	0.23x	+9.35%	52.7B
TOYOTA MOTOR CORPORATION	7.99x	1.19x	8.43x	+3.38%	245B
MERCEDES-BENZ GROUP AG	5.06x	0.16x	1.07x	+8.47%	62.32B
BMW AG	4.76x	0.21x	1.3x	+7.43%	54.2B
GENERAL MOTORS COMPANY	5.03x	0.26x	1.79x	+1.01%	52.98B
HONDA MOTOR CO., LTD.	6.64x	0.62x	6.23x	+4.67%	51.11B
TATA MOTORS LIMITED	15.96x	1x	6.99x	+0.57%	50.61B
HYUNDAI MOTOR COMPANY	4.06x	0.9x	7.42x	+5.62%	42.18B
FORD MOTOR COMPANY	6.27x	0.19x	2.23x	+5.67%	42.06B
MAHINDRA & MAHINDRA LIMITED	26.93x	2.56x	18.22x	+0.87%	35.83B
Average	8.60x	0.71x	5.39x	+4.70%	68.88B
Weighted average by Cap.	8.01x	0.80x	5.87x	+4.47%