Valuation Volkswagen AG Xetra

Equities

Real-time Estimate Tradegate Other stock markets 11:30:28 15/01/2026 GMT			5-day change	1st Jan Change
103.45 ^EUR	-0.62%		+0.29%	-1.90%

09:53am	VW Suffers Decline in Van Sales – Electric ID. Buzz Posts Gains	DP
01-14	XPeng Aims Up to 600,000 Vehicle Sales in 2026	MT

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	52,102	52,102	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	14.38%	0%	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	19,670	18,395	14,242
Change	-	57.15%	-71.49%	-27.86%	-46.46%	107.34%	-6.48%	-22.57%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	9.65x	4.77x	3.91x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.28x	0.27x	0.25x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.16x	0.16x	0.15x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.06x	0.06x	0.04x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.56x	0.45x	0.31x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	2x	1.05x	0.69x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	-103x	5.26x	1.94x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	-0.97%	19%	51.6%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.247	6.282	7.752
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.1%	6.06%	7.48%
EPS ²	16.66	29.65	29.69	31.98	-	10.75	21.73	26.51
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	39.5%	28.9%	29.2%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	324,786	331,288	340,866
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,877	41,156	45,566
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,826	17,454	20,677
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,234	10,949	13,352
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-32,432	-33,707	-37,860
Reference price ²	152.42	177.48	116.42	111.80	89.04	103.70	103.70	103.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TOYOTA MOTOR CORPORATION	13.14x	1.51x	13.02x	2.63%	298B
GENERAL MOTORS COMPANY	9.42x	0.37x	3.38x	0.71%	76.15B
MERCEDES-BENZ GROUP AG	11.3x	0.2x	2.12x	3.8%	67.62B
HYUNDAI MOTOR COMPANY	9.06x	1.21x	12.97x	2.85%	66.8B
BMW AG	8.41x	0.08x	0.58x	4.28%	65.17B
FORD MOTOR COMPANY	-6.72x	0.27x	4.48x	4.78%	55.15B
MAHINDRA & MAHINDRA LIMITED	29.54x	2.73x	18.69x	0.76%	45.13B
HONDA MOTOR CO., LTD.	14.07x	0.62x	10.48x	4.39%	40.12B
SUZUKI MOTOR CORPORATION	12.18x	0.69x	5.1x	2.01%	29.13B
Average	11.16x	0.85x	7.87x	2.91%	82.62B
Weighted average by Cap.	11.35x	1.02x	9.21x	2.82%