Valuation ams-OSRAM AG Wiener Boerse

Stocks

End-of-day quote Wiener Boerse Other stock markets 2024-09-30			5-day change	1st Jan Change
12.25 ^EUR	-1.72%		+11.62%	-47.63%

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	1,755	-	-
Change	-	-57.31%	25.45%	-72.17%	34.06%	110.13%	-	-
Enterprise Value (EV) ¹	5,983	3,501	3,550	2,036	1,913	3,348	3,294	3,207
Change	-	-41.48%	1.4%	-42.65%	-6.04%	75.03%	-1.63%	-2.64%
P/E	-131x	-4.02x	-0.44x	-0.79x	-6.44x	-5.71x	-20.1x	58.7x
PBR	1.33x	0.63x	0.37x	0.51x	0.88x	1.92x	2.26x	1.92x
PEG	-	-0x	-0x	0x	0.1x	-0x	0.3x	-0x
Capitalization / Revenue	0.83x	0.37x	0.62x	0.18x	0.25x	0.55x	0.53x	0.49x
EV / Revenue	1.18x	0.73x	0.99x	0.59x	0.58x	1.04x	0.99x	0.9x
EV / EBITDA	6.22x	4.09x	6.4x	3.66x	3.26x	6.12x	5.13x	4.56x
EV / EBIT	30.2x	-21.7x	-2.48x	-3.72x	18.8x	34.8x	20.2x	18.5x
EV / FCF	12.4x	56.5x	-9.47x	-30.4x	50.3x	-13.4x	88.5x	21.8x
FCF Yield	8.1%	1.77%	-10.6%	-3.29%	1.99%	-7.47%	1.13%	4.59%
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	17.75	17.75	17.75
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	22.08x	12.44x	18.46x	0.36%	5,056B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.63x	11.05x	15.01x	1.13%	1,926B
BROADCOM INC.	43.33x	17.84x	26.26x	0.67%	1,867B
MICRON TECHNOLOGY, INC.	13.62x	8.29x	10.02x	0.05%	1,118B
SK HYNIX INC.	5.93x	3.44x	4.13x	0.3%	948B
AMD (ADVANCED MICRO DEVICES)	100.59x	17.45x	64.58x	-.--%	880B
INTEL CORPORATION	-262.69x	8.85x	26.21x	-.--%	504B
ARM HOLDINGS PLC	234.34x	49.91x	105.85x	-.--%	302B
TEXAS INSTRUMENTS INCORPORATED	33.51x	12.17x	22.5x	2.02%	260B
Average	23.70x	15.71x	32.56x	0.5%	1,429B
Weighted average by Cap.	22.76x	13.07x	22.88x	0.48%