Valuation Volkswagen AG Xetra

Equities

Market Closed - Xetra Other stock markets 16:35:20 06/03/2026 GMT			5-day change	1st Jan Change
91.30 ^EUR	-2.98%		-10.31%	-13.13%

03-06	Iran War Keeps Dax Investors on Edge	DP
03-06	Calendar Monday March 9 - Friday March 13	FW

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	45,496	45,496	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	-0.13%	0%	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	11,097	9,556	5,868
Change	-	57.15%	-71.49%	-27.86%	-46.46%	16.97%	-13.89%	-38.59%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	8.33x	4.18x	3.44x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.24x	0.23x	0.22x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.14x	0.14x	0.13x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.03x	0.03x	0.02x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.33x	0.24x	0.13x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	1.12x	0.55x	0.29x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	72.4x	2.35x	0.83x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	1.38%	42.6%	120%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.427	6.257	7.621
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.92%	6.95%	8.47%
EPS ²	16.66	29.65	29.69	31.98	-	10.81	21.53	26.13
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	41%	29.1%	29.2%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	324,160	330,146	339,305
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	33,968	40,007	43,993
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,875	17,296	20,394
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,392	11,040	13,373
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-34,399	-35,940	-39,628
Reference price ²	152.42	177.48	116.42	111.80	89.04	89.98	89.98	89.98
Nbr of stocks (in thousands)	501,295	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.($)
TOYOTA MOTOR CORPORATION	12.07x	1.51x	13.52x	2.75%	291B
HYUNDAI MOTOR COMPANY	12.24x	1.37x	14.6x	2.13%	85.98B
GENERAL MOTORS COMPANY	6.27x	0.3x	2.46x	0.97%	67.99B
MERCEDES-BENZ GROUP AG	9.17x	0.16x	1.45x	6.02%	60.45B
BMW AG	7.4x	0.03x	0.19x	4.89%	57.01B
FORD MOTOR COMPANY	-502.48x	0.26x	3.74x	4.96%	48.47B
MAHINDRA & MAHINDRA LIMITED	25.8x	2.43x	16.66x	0.87%	40.48B
HONDA MOTOR CO., LTD.	13.14x	0.53x	8.66x	4.87%	36.11B
SUZUKI MOTOR CORPORATION	10.48x	0.61x	4.55x	2.21%	25.98B
Average	-45.10x	0.80x	7.31x	3.3%	79.24B
Weighted average by Cap.	-23.28x	1.03x	9.45x	3.09%