Valuation ams-OSRAM AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:16:00 2026-06-29 EDT			5-day change	1st Jan Change
16.86 ^CHF	+7.05%		+3.38%	+115.20%

07-07	How does the AI Capex look three years down the line?
07-01	Swiss Market Index Blinks Red; Galderma Falls	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	1,694	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	102.86%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,288	3,233	3,146
Change	-	-41.48%	1.4%	-42.65%	-6.04%	71.86%	-1.66%	-2.69%
P/E	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-5.51x	-19.4x	56.7x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	1.85x	2.18x	1.86x
PEG	-	-0x	-0x	0x	0.1x	-0x	0.3x	-0x
Capitalization / Revenue	0.83x	0.37x	0.62x	0.18x	0.25x	0.53x	0.51x	0.47x
EV / Revenue	1.18x	0.73x	0.99x	0.59x	0.58x	1.02x	0.97x	0.88x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.01x	5.04x	4.47x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	34.2x	19.8x	18.2x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-13.1x	86.8x	21.4x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-7.61%	1.15%	4.67%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.226	-17	-52	-7.94	-1.31	-3.109	-0.8825	0.3024
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,058	4,819	3,590	3,428	3,323	3,208	3,317	3,575
EBITDA ¹	961.6	857	555	557	586	546.9	642	703.3
EBIT ¹	197.9	-161	-1,430	-547	102	96.09	163.2	173.3
Net income ¹	-31.53	-444	-1,613	-785	-129	-238.2	-68.12	11.07
Net Debt ¹	1,803	1,717	1,312	1,413	1,078	1,594	1,539	1,452
Reference price ²	160.33	68.31	22.71	6.31	8.44	17.14	17.14	17.14
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	21.23x	11.95x	17.72x	0.38%	4,862B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.7x	11.12x	15.1x	1.11%	1,947B
MICRON TECHNOLOGY, INC.	11.32x	6.83x	8.26x	0.06%	930B
AMD (ADVANCED MICRO DEVICES)	88.32x	15.33x	56.67x	-.--%	776B
SK HYNIX INC.	4.97x	3.01x	3.6x	0.23%	871B
INTEL CORPORATION	-39.08x	7.56x	21.11x	-.--%	455B
ARM HOLDINGS PLC	187.9x	41.46x	84.15x	-.--%	256B
TEXAS INSTRUMENTS INCORPORATED	32.44x	11.76x	21.82x	2.08%	252B
ANALOG DEVICES, INC.	38.71x	12.36x	21.62x	1.17%	179B
Average	40.95x	13.49x	27.78x	0.56%	1,170B
Weighted average by Cap.	26.24x	11.38x	20.03x	0.47%