|
Market Closed -
Xetra
03:35:09 31/10/26 am AEDT
|
After hours 06:51:18 am | |||
| 69.62 EUR | -0.83% |
|
69.53 | -0.13% |
| 04:07am | Volkswagen AG : JP Morgan sticks Neutral | ZD |
| 04:07am | JPMorgan cuts Volkswagen target to €85 - 'Neutral' | DP |
Company Valuation: Volkswagen AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 112,849 | 67,576 | 58,007 | 45,553 | 52,367 | 34,993 | - | - |
| Change | - | -40.12% | -14.16% | -21.47% | 14.96% | -33.18% | - | - |
| Enterprise Value (EV) 1 | 86,164 | 24,561 | 17,718 | 9,487 | 17,870 | -7,215 | -6,294 | -10,484 |
| Change | - | -71.49% | -27.86% | -46.46% | 88.36% | -140.38% | 12.76% | -66.56% |
| P/E | 5.99x | 3.92x | 3.5x | 4.16x | 7.76x | -20.1x | 3.52x | 2.96x |
| PBR | 0.62x | 0.35x | 0.32x | 0.24x | 0.28x | 0.18x | 0.17x | 0.16x |
| PEG | - | 29.06x | 0.45x | -0.1x | -0.2x | 0x | -0x | 0.2x |
| Capitalization / Revenue | 0.45x | 0.24x | 0.18x | 0.14x | 0.16x | 0.11x | 0.11x | 0.11x |
| EV / Revenue | 0.34x | 0.09x | 0.05x | 0.03x | 0.06x | -0.02x | -0.02x | -0.03x |
| EV / EBITDA | 2.66x | 0.65x | 0.49x | 0.26x | 0.56x | -0.3x | -0.18x | -0.27x |
| EV / EBIT | 4.47x | 1.11x | 0.78x | 0.5x | 2.02x | -2.35x | -0.4x | -0.57x |
| EV / FCF | 3.93x | 3.31x | 1.66x | 1.71x | 3.1x | -0.86x | -0.93x | -0.92x |
| FCF Yield | 25.4% | 30.2% | 60.4% | 58.4% | 32.3% | -116% | -107% | -109% |
| Dividend per Share 2 | 7.56 | 8.76 | 9 | 6.36 | 5.26 | 5.225 | 5.742 | 7.042 |
| Rate of return | 4.26% | 7.52% | 8.05% | 7.14% | 5.08% | 7.44% | 8.18% | 10% |
| EPS 2 | 29.65 | 29.69 | 31.98 | 21.42 | 13.35 | -3.49 | 19.93 | 23.74 |
| Distribution rate | 25.5% | 29.5% | 28.1% | 29.7% | 39.4% | -150% | 28.8% | 29.7% |
| Net sales 1 | 250,200 | 279,232 | 322,284 | 324,656 | 321,913 | 318,482 | 323,935 | 328,545 |
| EBITDA 1 | 32,359 | 37,721 | 36,513 | 36,796 | 32,102 | 24,248 | 35,599 | 39,157 |
| EBIT 1 | 19,275 | 22,124 | 22,576 | 19,060 | 8,868 | 3,065 | 15,782 | 18,284 |
| Net income 1 | 14,843 | 14,867 | 16,013 | 10,721 | 6,673 | -2,110 | 9,936 | 12,128 |
| Net Debt 1 | -26,685 | -43,015 | -40,289 | -36,066 | -34,497 | -42,208 | -41,287 | -45,477 |
| Reference price 2 | 177.48 | 116.42 | 111.80 | 89.04 | 103.55 | 70.24 | 70.24 | 70.24 |
| Nbr of stocks (in thousands) | 501,295 | 501,295 | 501,295 | 501,295 | 501,295 | 501,300 | - | - |
| Announcement Date | 15/3/22 | 14/3/23 | 13/3/24 | 11/3/25 | 10/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -20.11x | -0.03x | -0.38x | 7.44% | 39.14B | |
| 397.99x | 14.5x | 105.25x | -.--% | 1,594B | |
| 9.82x | 1.26x | 11.44x | 3.32% | 230B | |
| 13.77x | 0.79x | 5.4x | 1.8% | 99.1B | |
| 36.23x | 9.16x | 23.35x | 1.08% | 76.76B | |
| 7.95x | 0.36x | 2.91x | 0.84% | 72.31B | |
| 7.72x | 1.17x | 14.11x | 3.76% | 51.15B | |
| 9.86x | 0.27x | 3.16x | 4.84% | 49.29B | |
| 23.35x | 1.39x | 7.89x | 2.52% | 46.91B | |
| 11.28x | 0.68x | 9.15x | 4.03% | 43.48B | |
| Average | 49.79x | 2.96x | 18.23x | 2.96% | 230.19B | |
| Weighted average by Cap. | 279.38x | 10.59x | 75.85x | 0.91% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VOW3 Stock
- Valuation Volkswagen AG
Select your edition
All financial news and data tailored to specific country editions
