Valuation Volkswagen AG

Equities

Real-time Estimate Tradegate Other stock markets 09:22:14 11/12/2025 GMT			5-day change	1st Jan Change
107.92 ^EUR	+1.67%		+2.32%	+21.18%

08:44am	Mexico tariff hike to hit $1 billion India car exports despite automaker lobbying	RE
08:36am	Mexico tariffs to hurt India-made car exports of Volkswagen, Hyundai, Nissan and Maruti Suzuki	RE

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	53,863	-	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	18.24%	-	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	21,897	20,536	16,803
Change	-	57.15%	-71.49%	-27.86%	-46.46%	130.81%	-6.22%	-18.18%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	10.2x	4.86x	4.01x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.28x	0.27x	0.26x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.17x	0.16x	0.16x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.07x	0.06x	0.05x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.63x	0.5x	0.37x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	2.24x	1.16x	0.81x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	-83.4x	5.58x	2.31x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	-1.2%	17.9%	43.3%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.272	6.366	7.791
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4%	5.96%	7.3%
EPS ²	16.66	29.65	29.69	31.98	-	10.46	21.98	26.6
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	40.9%	29%	29.3%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	324,973	331,667	341,359
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,938	41,320	45,697
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,784	17,647	20,828
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,164	11,018	13,429
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-31,966	-33,327	-37,060
Reference price ²	152.42	177.48	116.42	111.80	89.04	106.80	106.80	106.80
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	10.21x	0.07x	0.63x	4%	62.73B
TOYOTA MOTOR CORPORATION	11.6x	1.37x	11.98x	3.06%	260B
GENERAL MOTORS COMPANY	9.26x	0.37x	3.43x	0.72%	75.74B
MERCEDES-BENZ GROUP AG	11.64x	0.2x	2.09x	3.86%	67.85B
FORD MOTOR COMPANY	18.09x	0.27x	4.58x	4.93%	53.43B
HYUNDAI MOTOR COMPANY	6.67x	1.05x	11.2x	3.87%	44.6B
MAHINDRA & MAHINDRA LIMITED	29.67x	2.74x	18.76x	0.76%	45.08B
HONDA MOTOR CO., LTD.	12.76x	0.57x	9.42x	4.65%	39.22B
SUZUKI MOTOR CORPORATION	11.89x	0.67x	4.86x	2.07%	28.22B
GREAT WALL MOTOR COMPANY LIMITED	9.17x	0.62x	6.58x	3.57%	23.82B
Average	13.10x	0.79x	7.35x	3.15%	70.04B
Weighted average by Cap.	12.57x	0.92x	8.29x	3.08%