Valuation ams-OSRAM AG Xetra

Stocks

Delayed Xetra Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		+9.34%	-47.07%

05-26	Analyst recommendations: Eli Lilly, AutoZone, BP plc, Ferrari, Samsung Electronics…
05-19	Ams-Osram Prices EUR1 Billion Senior Notes Offering	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,179	1,784	2,238	622.9	835	2,016	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	141.43%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,572	3,545	3,490
Change	-	-41.48%	1.4%	-42.65%	-6.04%	86.73%	-0.76%	-1.56%
P/E Ratio	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-6.48x	-22.1x	102x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	2.11x	2.63x	2.25x
PEG	-	-0x	-0x	0x	0.1x	-0x	0.3x	-1x
Capitalization / Revenue	0.83x	0.37x	0.62x	0.18x	0.25x	0.63x	0.61x	0.57x
EV / Revenue	1.18x	0.73x	0.99x	0.59x	0.58x	1.12x	1.08x	0.99x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.62x	5.57x	5.01x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	35.7x	21.9x	20.9x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-13.9x	794x	24.9x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-7.18%	0.13%	4.01%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.226	-17	-52	-7.94	-1.31	-3.147	-0.9225	0.2006
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,058	4,819	3,590	3,428	3,323	3,191	3,285	3,538
EBITDA ¹	961.6	857	555	557	586	540	636.5	696.2
EBIT ¹	197.9	-161	-1,430	-547	102	100	161.6	166.9
Net income ¹	-31.53	-444	-1,613	-785	-129	-236.8	-89.12	-5.464
Net Debt ¹	1,803	1,717	1,312	1,413	1,078	1,556	1,529	1,474
Reference price ²	160.33	68.31	22.71	6.31	8.44	20.39	20.39	20.39
Nbr of stocks (in thousands)	26,067	26,119	98,544	98,751	98,925	98,849	-	-
Announcement Date	2/8/22	2/7/23	2/9/24	2/11/25	2/9/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NVIDIA CORPORATION	22.69x	12.73x	18.98x	0.36%	5,024B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.12x	11.37x	15.5x	1.04%	1,973B
BROADCOM INC.	43.6x	17.94x	26.36x	0.66%	1,792B
MICRON TECHNOLOGY, INC.	18.4x	10.66x	12.94x	0.05%	1,151B
SK HYNIX INC.	7.57x	4.31x	5.29x	0.22%	1,118B
AMD (ADVANCED MICRO DEVICES)	100.78x	17.78x	67.13x	-.--%	827B
INTEL CORPORATION	-367.43x	11.12x	33.09x	-.--%	588B
ARM HOLDINGS PLC	338.46x	73.06x	154.86x	-.--%	423B
KIOXIA HOLDINGS CORPORATION	95.58x	22.33x	45.38x	-.--%	322B
Average	31.53x	20.14x	42.17x	0.26%	1,469B
Weighted average by Cap.	23.50x	14.75x	26.41x	0.4%