Valuation Volkswagen AG

Equities

Market Closed - Xetra Other stock markets 16:35:18 18/06/2025 BST			After hours 20:59:40
87.70 ^EUR	-0.86%		87.65	-0.06%

05:02pm	Insider: VW to Comment on Potential Audi Plant in US Only After Tariff Agreement	RE
04:36am	Press review: 'Handelsblatt' on VW's robot taxi plans	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,625	112,849	67,576	58,007	45,553	44,406	-	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	-2.52%	-	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	8,495	5,708	-818.7
Change	-	57.15%	-71.49%	-27.86%	-46.46%	-10.46%	-32.8%	-114.34%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	4.66x	3.64x	3.11x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.24x	0.22x	0.21x
PEG	-	0.1x	29.06x	0.45x	-	-	0.1x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.14x	0.13x	0.13x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.03x	0.02x	-0x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.24x	0.14x	-0.02x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	0.52x	0.28x	-0.04x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	1.19x	0.56x	-0.07x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	83.8%	177%	-1,461%
Dividend per Share ²	4.86	7.56	7.5	9	-	6.058	7.148	8.054
Rate of return	3.19%	4.26%	6.44%	8.05%	-	6.85%	8.08%	9.1%
EPS ²	16.66	29.65	29.69	31.98	-	18.99	24.33	28.48
Distribution rate	29.2%	25.5%	25.3%	28.1%	-	31.9%	29.4%	28.3%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	325,163	332,765	342,580
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	35,296	39,757	41,053
EBIT ¹	10,606	19,275	22,124	22,576	19,060	16,364	20,066	22,191
Net income ¹	8,824	14,843	14,867	16,013	10,721	9,817	13,174	14,962
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-35,912	-38,698	-45,225
Reference price ²	152.42	177.48	116.42	111.80	89.04	88.46	88.46	88.46
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	26/02/21	15/03/22	14/03/23	13/03/24	11/03/25	-	-	-

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	4.66x	0.03x	0.25x	6.85%	51.53B
TOYOTA MOTOR CORPORATION	7.5x	1.18x	8.39x	3.57%	228B
MERCEDES-BENZ GROUP AG	7.14x	0.12x	0.98x	6.41%	54.91B
BMW AG	6.83x	-0.01x	-0.08x	5.58%	52.37B
GENERAL MOTORS COMPANY	5.34x	0.22x	1.98x	1.18%	46.42B
FORD MOTOR COMPANY	10.08x	0.2x	3.03x	5.75%	41.44B
HONDA MOTOR CO., LTD.	8.64x	0.59x	7.23x	5.2%	41.03B
MAHINDRA & MAHINDRA LIMITED	29.77x	2.78x	19.12x	0.79%	38.83B
HYUNDAI MOTOR COMPANY	4.18x	0.95x	9.3x	5.91%	32.71B
TATA MOTORS LIMITED	12.91x	0.64x	5.49x	0.92%	28.78B
Average	9.70x	0.67x	5.57x	4.22%	61.6B
Weighted average by Cap.	8.74x	0.77x	5.99x	4.17%