Valuation Dauch Corporation London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:35:15 2026-07-14 EDT			5-day change	1st Jan Change
384.00 ^GBX	+1.05%		-2.54%	-

07-09	UBS Adjusts Dauch Price Target to $9 From $9.50, Maintains Buy Rating	MT
07-08	UBS cuts Man Group; JPMorgan cuts Dauch Corp	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,064	895.8	1,031	685.5	760.8	1,215	-	-
Change	-	-15.82%	15.13%	-33.53%	10.99%	59.73%	-	-
Enterprise Value (EV) ¹	3,638	3,305	3,280	2,757	2,605	5,260	4,937	4,625
Change	-	-9.16%	-0.76%	-15.94%	-5.53%	101.94%	-6.14%	-6.31%
P/E	187x	14.8x	-30.4x	20.1x	-37.7x	-10.9x	6.82x	3.95x
PBR	2.42x	1.43x	1.7x	1.22x	1.25x	0.75x	0.71x	0.63x
PEG	-	0x	0x	-0x	0x	-0x	-0x	0.1x
Capitalization / Revenue	0.21x	0.15x	0.17x	0.11x	0.13x	0.11x	0.11x	0.11x
EV / Revenue	0.71x	0.57x	0.54x	0.45x	0.45x	0.5x	0.45x	0.42x
EV / EBITDA	4.37x	4.42x	4.73x	3.68x	3.51x	3.83x	3.26x	2.88x
EV / EBIT	12.4x	13x	19.1x	10.6x	11.1x	11.2x	8.04x	6.65x
EV / FCF	10.2x	10.6x	16.3x	12.9x	16.8x	-50.3x	14.9x	9.6x
FCF Yield	9.82%	9.47%	6.14%	7.74%	5.95%	-1.99%	6.72%	10.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.05	0.53	-0.29	0.29	-0.17	-0.4711	0.7508	1.297
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	5,157	5,802	6,080	6,125	5,837	10,589	10,986	11,105
EBITDA ¹	833.3	747.3	693.3	749.2	743	1,374	1,516	1,608
EBIT ¹	292.7	255.2	171.8	259.4	233.7	469.2	614.3	695.1
Net income ¹	5.9	64.3	-33.6	35	-19.7	-165.4	45.95	0.5941
Net Debt ¹	2,574	2,410	2,249	2,072	1,844	4,045	3,722	3,410
Reference price ²	9.330	7.820	8.810	5.830	6.410	5.120	5.120	5.120
Nbr of stocks (in thousands)	114,061	114,554	117,061	117,581	118,696	237,367	-	-
Announcement Date	2/11/22	2/17/23	2/16/24	2/14/25	2/13/26	-	-	-

¹USD in Million²USD

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.($)
CUMMINS INC.	23.4x	2.56x	13.99x	1.23%	91.68B
CUMMINS INDIA LIMITED	56.24x	10.76x	51.15x	1.18%	16.08B
MODINE MANUFACTURING COMPANY	31.79x	3.1x	18.85x	-.--%	12.44B
GARRETT MOTION INC.	16.79x	1.86x	10.12x	1.02%	5.9B
FEILONG AUTO COMPONENTS CO., LTD.	64.25x	-	-	0.9%	4.17B
ATMUS FILTRATION TECHNOLOGIES INC.	18.13x	2.43x	11.95x	0.45%	4.19B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	38.53x	-	-	-	3.07B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	19.74x	-	-	2%	2.95B
Average	33.61x	4.14x	21.21x	0.97%	17.56B
Weighted average by Cap.	28.94x	3.59x	18.80x	1.09%