Valuation Mercedes-Benz Group AG

Stocks

Real-time Estimate Tradegate Other stock markets 01:30:01 14/07/26 am AEST			5-day change	1st Jan Change
44.20 ^EUR	+0.48%		-2.62%	-26.39%

10:54pm	Magyar praises Mercedes plant as symbol of partnership	DP
09:58pm	Abu Dhabi, Dubai Bourses in Red as US-Iran Attacks Continue	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,310	65,688	65,111	50,816	57,467	40,662	-	-
Change	-	-9.16%	-0.88%	-21.95%	13.09%	-29.24%	-	-
Enterprise Value (EV) ¹	51,305	39,051	33,452	19,399	25,305	11,203	11,651	9,013
Change	-	-23.89%	-14.34%	-42.01%	30.45%	-55.73%	4%	-22.64%
P/E	3.14x	4.53x	4.65x	5.28x	11.2x	7.59x	6.01x	5.19x
PBR	1x	0.77x	0.72x	0.58x	0.62x	0.44x	0.42x	0.4x
PEG	-	-0.1x	-7x	-0.2x	-0.2x	0.89x	0.2x	0.3x
Capitalization / Revenue	0.43x	0.44x	0.42x	0.35x	0.43x	0.31x	0.3x	0.29x
EV / Revenue	0.31x	0.26x	0.22x	0.13x	0.19x	0.08x	0.09x	0.06x
EV / EBITDA	1.42x	1.45x	1.27x	0.95x	1.94x	0.77x	0.7x	0.51x
EV / EBIT	1.76x	1.91x	1.7x	1.43x	4.35x	1.59x	1.31x	0.92x
EV / FCF	5.96x	4.8x	2.96x	2.12x	4.67x	2.58x	2.14x	1.45x
FCF Yield	16.8%	20.8%	33.8%	47.2%	21.4%	38.8%	46.8%	69.2%
Dividend per Share ²	5	5.2	5.3	4.3	3.5	3.284	3.54	3.908
Rate of return	7.4%	8.47%	8.47%	7.99%	5.83%	7.47%	8.05%	8.88%
EPS ²	21.5	13.55	13.46	10.19	5.34	5.795	7.32	8.469
Distribution rate	23.3%	38.4%	39.4%	42.2%	65.5%	56.7%	48.4%	46.1%
Net sales ¹	167,971	150,017	153,218	145,594	132,214	131,895	136,005	139,205
EBITDA ¹	36,049	26,979	26,323	20,371	13,043	14,624	16,601	17,767
EBIT ¹	29,069	20,458	19,660	13,599	5,820	7,067	8,905	9,844
Net income ¹	23,006	14,501	14,261	10,207	5,141	5,606	6,852	7,594
Net Debt ¹	-21,005	-26,637	-31,659	-31,417	-32,162	-29,459	-29,011	-31,649
Reference price ²	67.59	61.40	62.55	53.80	60.07	43.99	43.99	43.99
Nbr of stocks (in thousands)	1,069,837	1,069,837	1,040,937	944,530	956,669	924,351	-	-
Announcement Date	24/2/22	17/2/23	22/2/24	20/2/25	12/2/26	-	-	-

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.($)
MERCEDES-BENZ GROUP AG	7.59x	0.08x	0.77x	7.47%	46.49B
TOYOTA MOTOR CORPORATION	9.47x	1.23x	11.34x	3.61%	207B
GENERAL MOTORS COMPANY	6.44x	0.33x	2.66x	0.96%	70.19B
HYUNDAI MOTOR COMPANY	10.33x	1.29x	14.04x	2.47%	69.85B
FORD MOTOR COMPANY	21.56x	0.29x	3.82x	4.3%	55.79B
PORSCHE AG	25x	1.36x	7.66x	2.28%	47B
VOLKSWAGEN AG	3.68x	-0x	-0.03x	8.08%	41.14B
BMW AG	7.64x	-0.07x	-0.62x	5.18%	40.35B
MAHINDRA & MAHINDRA LIMITED	22.08x	1.93x	13.95x	1.13%	36.67B
HONDA MOTOR CO., LTD.	13.42x	0.6x	7.14x	4.68%	36.04B
Average	12.72x	0.70x	6.07x	4.02%	65.05B
Weighted average by Cap.	11.71x	0.83x	7.48x	3.74%