Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 11:44:27 2024-09-20 EDT			5-day change	1st Jan Change
73.64 ^EUR	-3.28%		+3.20%	-26.93%

09-20	Car Companies Cut Guidance and Warn of Pain to Come -- At a Glance	DJ
09-20	Mercedes-Benz profit warning weighs on car sector	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	47,120	46,621	57,499	53,582	63,947	45,980	-	-
Change	-	-1.06%	23.33%	-6.81%	19.34%	-28.1%	-	-
Enterprise Value (EV) ¹	29,543	27,976	35,137	28,979	46,944	32,444	29,504	27,748
Change	-	-5.3%	25.6%	-17.53%	62%	-30.89%	-9.06%	-5.95%
P/E ratio	9.79x	12.6x	4.71x	3.05x	5.7x	5.38x	5.04x	4.77x
PBR	0.82x	0.78x	0.72x	0.57x	0.65x	0.48x	0.45x	0.43x
PEG	-	-0.5x	0x	0.1x	-0.2x	-0.2x	0.73x	0.86x
Capitalization / Revenue	0.45x	0.47x	0.52x	0.38x	0.41x	0.3x	0.3x	0.29x
EV / Revenue	0.28x	0.28x	0.32x	0.2x	0.3x	0.21x	0.19x	0.18x
EV / EBITDA	2.2x	2.55x	1.77x	1.28x	1.71x	1.46x	1.3x	1.13x
EV / EBIT	3.99x	5.79x	2.62x	2.07x	2.54x	2.39x	2.14x	1.92x
EV / FCF	11.5x	8.24x	5.53x	2.62x	6.76x	8.03x	4.37x	4x
FCF Yield	8.69%	12.1%	18.1%	38.2%	14.8%	12.5%	22.9%	25%
Dividend per Share ²	2.5	1.9	5.8	8.5	6	5.095	5.233	5.406
Rate of return	3.42%	2.63%	6.55%	10.2%	5.95%	6.92%	7.11%	7.34%
EPS ²	7.47	5.73	18.77	27.31	17.67	13.69	14.63	15.44
Distribution rate	33.5%	33.2%	30.9%	31.1%	34%	37.2%	35.8%	35%
Net sales ¹	104,210	98,990	111,239	142,610	155,498	152,001	154,988	158,552
EBITDA ¹	13,428	10,969	19,895	22,565	27,456	22,232	22,626	24,463
EBIT ¹	7,411	4,830	13,400	13,999	18,482	13,566	13,814	14,473
Net income ¹	5,022	3,775	12,382	17,941	11,290	8,798	9,330	9,782
Net Debt ¹	-17,577	-18,645	-22,362	-24,603	-17,003	-13,536	-16,476	-18,232
Reference price ²	73.14	72.23	88.49	83.38	100.78	73.64	73.64	73.64
Nbr of stocks (in thousands)	658,122	658,863	659,685	645,288	640,854	627,659	-	-
Announcement Date	20-03-12	21-03-17	22-03-10	23-03-15	24-03-21	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BMW AG	5.56x	0.22x	1.53x	+6.69%	52.94B
TOYOTA MOTOR CORPORATION	8.06x	1.17x	8.28x	+3.37%	246B
MERCEDES-BENZ GROUP AG	5.12x	0.16x	1.11x	+8.33%	63.06B
GENERAL MOTORS COMPANY	5.19x	0.27x	1.86x	+0.98%	54.65B
VOLKSWAGEN AG	3.38x	0.03x	0.26x	+8.96%	54.26B
HONDA MOTOR CO., LTD.	6.73x	0.61x	5.88x	+4.62%	51.41B
TATA MOTORS LIMITED	14.72x	0.94x	6.55x	+0.61%	47.22B
HYUNDAI MOTOR COMPANY	4.41x	0.93x	7.63x	+5.21%	45.73B
FORD MOTOR COMPANY	6.49x	0.19x	2.32x	+5.50%	43.41B
MAHINDRA & MAHINDRA LIMITED	28.25x	2.66x	18.92x	+0.84%	37.29B
Average	8.79x	0.72x	5.43x	+4.51%	69.63B
Weighted average by Cap.	8.11x	0.79x	5.85x	+4.34%