Company Valuation: Continental AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 24,251 18,623 11,196 15,384 12,964 13,220 13,220 -
Change - -23.21% -39.88% 37.41% -15.73% 1.97% 0% -
Enterprise Value (EV) 1 28,500 22,614 15,696 19,422 16,676 18,333 18,024 17,492
Change - -20.65% -30.59% 23.74% -14.14% 9.93% -1.68% -2.95%
P/E ratio -25.2x 12.8x 170x 13.3x 11.1x -99.1x 9.99x 9.04x
PBR 1.98x 1.53x 0.84x 1.12x 0.9x 2.09x 1.97x 1.76x
PEG - -0x -1.8x 0x 10.69x 1x -0x 0.9x
Capitalization / Revenue 0.64x 0.55x 0.28x 0.37x 0.33x 0.67x 0.69x 0.69x
EV / Revenue 0.76x 0.67x 0.4x 0.47x 0.42x 0.92x 0.94x 0.91x
EV / EBITDA 9.39x 5.51x 3.96x 4.76x 3.71x 6.31x 5.42x 4.91x
EV / EBIT 21.4x 11.9x 8.05x 7.72x 6.19x 8.84x 7.87x 6.99x
EV / FCF 36.9x 21x 173x 15x 15.9x 13.1x 11.5x 10.9x
FCF Yield 2.71% 4.76% 0.58% 6.65% 6.31% 7.63% 8.67% 9.19%
Dividend per Share 2 - 2.2 1.5 2.2 2.5 2.571 3.34 3.801
Rate of return - 2.36% 2.68% 2.86% 3.86% 3.89% 5.05% 5.75%
EPS 2 -4.81 7.28 0.33 5.78 5.84 -0.6673 6.617 7.309
Distribution rate - 30.2% 455% 38.1% 42.8% -385% 50.5% 52%
Net sales 1 37,722 33,765 39,409 41,420 39,719 19,850 19,130 19,297
EBITDA 1 3,034 4,104 3,966 4,079 4,498 2,903 3,323 3,561
EBIT 1 1,333 1,900 1,951 2,517 2,694 2,073 2,290 2,501
Net income 1 -961.9 1,455 66.6 1,156 1,168 -224.2 1,311 1,460
Net Debt 1 4,249 3,991 4,499 4,038 3,712 5,112 4,804 4,271
Reference price 2 121.25 93.11 55.98 76.92 64.82 66.10 66.10 66.10
Nbr of stocks (in thousands) 200,006 200,006 200,006 200,006 200,006 200,006 200,006 -
Announcement Date 3/9/21 3/9/22 3/8/23 3/7/24 3/4/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-99.06x0.93x6.38x3.89% 15.34B
13.26x0.81x5.87x2.87% 38.74B
20.14x1.18x10.07x1.8% 33.7B
9.8x0.6x8.11x1.53% 25.72B
14.85x0.58x4.48x3.72% 25.82B
16.48x3.3x11.46x3.78% 22.63B
41.73x4.32x25.01x0.67% 18.63B
55.93x1.15x7.2x-.--% 16.99B
10.98x0.48x5.14x3.53% 15.46B
14.96x0.47x4.9x2.15% 14.07B
Average 9.91x 1.38x 8.86x 2.4% 22.71B
Weighted average by Cap. 12.28x 1.34x 8.74x 2.42%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CON Stock
  4. Valuation Continental AG