Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 11:35:26 2025-07-18 EDT			5-day change	1st Jan Change
83.52 ^EUR	-0.38%		-2.41%	+5.75%

07-18	BMW : Receives a Buy rating from Jefferies	ZD
07-17	BMW : RBC reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,621	57,499	53,582	63,947	49,199	50,051	-	-
Change	-	23.33%	-6.81%	19.34%	-23.06%	1.73%	-	-
Enterprise Value (EV) ¹	27,976	35,137	28,979	46,944	3,420	3,095	647.1	-3,619
Change	-	25.6%	-17.53%	62%	-92.71%	-9.52%	-79.09%	-659.24%
P/E ratio	12.6x	4.71x	3.05x	5.7x	6.8x	7.81x	7.11x	6.3x
PBR	0.78x	0.72x	0.57x	0.65x	0.49x	0.53x	0.51x	0.49x
PEG	-	0x	0.1x	-0.2x	-0.2x	-0.99x	0.73x	0.5x
Capitalization / Revenue	0.47x	0.52x	0.38x	0.41x	0.35x	0.35x	0.34x	0.33x
EV / Revenue	0.28x	0.32x	0.2x	0.3x	0.02x	0.02x	0x	-0.02x
EV / EBITDA	2.55x	1.77x	1.28x	1.71x	0.17x	0.17x	0.03x	-0.17x
EV / EBIT	5.79x	2.62x	2.07x	2.54x	0.3x	0.31x	0.06x	-0.3x
EV / FCF	8.24x	5.53x	2.62x	6.76x	0.7x	0.61x	0.11x	-0.51x
FCF Yield	12.1%	18.1%	38.2%	14.8%	142%	164%	877%	-196%
Dividend per Share ²	1.9	5.8	8.5	6	4.3	3.907	4.246	4.703
Rate of return	2.63%	6.55%	10.2%	5.95%	5.44%	4.68%	5.08%	5.63%
EPS ²	5.73	18.77	27.31	17.67	11.62	10.7	11.75	13.26
Distribution rate	33.2%	30.9%	31.1%	34%	37%	36.5%	36.1%	35.5%
Net sales ¹	98,990	111,239	142,610	155,498	142,380	143,032	145,637	149,954
EBITDA ¹	10,969	19,895	22,565	27,456	20,159	18,625	19,648	20,805
EBIT ¹	4,830	13,400	13,999	18,482	11,509	10,106	10,947	12,120
Net income ¹	3,775	12,382	17,941	11,290	7,290	6,714	7,319	8,282
Net Debt ¹	-18,645	-22,362	-24,603	-17,003	-45,779	-46,956	-49,404	-53,670
Reference price ²	72.23	88.49	83.38	100.78	78.98	83.52	83.52	83.52
Nbr of stocks (in thousands)	658,863	659,685	645,288	640,854	627,659	603,594	-	-
Announcement Date	3/17/21	3/10/22	3/15/23	3/21/24	3/14/25	-	-	-

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.($)
BMW AG	7.81x	0.02x	0.17x	4.68%	58.33B
TOYOTA MOTOR CORPORATION	10.42x	1.25x	10.75x	3.79%	221B
MERCEDES-BENZ GROUP AG	7.85x	0.13x	1.15x	5.46%	57.55B
VOLKSWAGEN AG	4.93x	0.03x	0.32x	6.06%	53.45B
GENERAL MOTORS COMPANY	5.87x	0.25x	2.17x	1.06%	51.17B
FORD MOTOR COMPANY	10.76x	0.21x	3.28x	5.37%	44.38B
MAHINDRA & MAHINDRA LIMITED	27.48x	2.45x	16.95x	0.86%	41.38B
HONDA MOTOR CO., LTD.	9.61x	0.61x	8.48x	4.97%	40.93B
HYUNDAI MOTOR COMPANY	4.51x	0.96x	9.52x	5.71%	33.14B
TATA MOTORS LIMITED	12.88x	0.64x	5.54x	0.94%	29.08B
Average	10.21x	0.65x	5.83x	3.89%	63.03B
Weighted average by Cap.	10.00x	0.77x	6.74x	3.96%