|
Market Closed -
Euronext Paris
11:55:00 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 8.868 EUR | -2.55% |
|
+1.49% | -34.89% |
| 10-14 | FORVIA Announces Appointment of Raphaël Viard to Executive Committee | CI |
| 10-14 | FORVIA Announces Management Changes | CI |
Company Valuation: Forvia (ex-Faurecia)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,637 | 2,783 | 4,023 | 1,704 | 2,677 | 1,737 | - | - |
| Change | - | -50.63% | 44.56% | -57.64% | 57.06% | -35.1% | - | - |
| Enterprise Value (EV) 1 | 9,103 | 10,722 | 11,010 | 8,327 | 8,687 | 6,206 | 5,894 | 5,269 |
| Change | - | 17.78% | 2.69% | -24.37% | 4.32% | -28.55% | -5.03% | -10.61% |
| P/E | -73.4x | -16.3x | 18.2x | -9.23x | -1.74x | -7.83x | 7.28x | 4.75x |
| PBR | 1.68x | 0.54x | 0.89x | 0.4x | 1.1x | 0.64x | 0.57x | 0.53x |
| PEG | - | -0.3x | -0x | 0x | -0x | 0.1x | -0x | 0.1x |
| Capitalization / Revenue | 0.36x | 0.11x | 0.15x | 0.06x | 0.1x | 0.08x | 0.08x | 0.08x |
| EV / Revenue | 0.58x | 0.42x | 0.4x | 0.31x | 0.33x | 0.3x | 0.28x | 0.25x |
| EV / EBITDA | 4.32x | 3.56x | 3.31x | 2.48x | 2.47x | 2.11x | 1.95x | 1.68x |
| EV / EBIT | 10.6x | 9.62x | 7.65x | 5.95x | 5.97x | 4.89x | 4.35x | 3.66x |
| EV / FCF | 47x | 33.3x | 25.5x | 13.4x | 8.95x | 12.1x | 9.72x | 7.89x |
| FCF Yield | 2.13% | 3% | 3.92% | 7.44% | 11.2% | 8.26% | 10.3% | 12.7% |
| Dividend per Share 2 | 1 | - | 0.5 | - | - | - | 0.2354 | 0.4442 |
| Rate of return | 2.39% | - | 2.45% | - | - | - | 2.65% | 5.01% |
| EPS 2 | -0.57 | -0.8683 | 1.12 | -0.94 | -7.809 | -1.133 | 1.219 | 1.867 |
| Distribution rate | -175% | - | 44.6% | - | - | - | 19.3% | 23.8% |
| Net sales 1 | 15,618 | 25,458 | 27,248 | 26,974 | 26,154 | 20,692 | 21,053 | 21,392 |
| EBITDA 1 | 2,109 | 3,012 | 3,328 | 3,355 | 3,513 | 2,935 | 3,018 | 3,146 |
| EBIT 1 | 862 | 1,115 | 1,439 | 1,400 | 1,456 | 1,270 | 1,356 | 1,438 |
| Net income 1 | -79 | -382 | 222 | -185 | -1,538 | -218.3 | 231.5 | 437.3 |
| Net Debt 1 | 3,467 | 7,939 | 6,987 | 6,623 | 6,010 | 4,469 | 4,157 | 3,532 |
| Reference price 2 | 41.830 | 14.130 | 20.420 | 8.680 | 13.620 | 8.868 | 8.868 | 8.868 |
| Nbr of stocks (in thousands) | 134,749 | 196,951 | 197,012 | 196,334 | 196,520 | 195,878 | - | - |
| Announcement Date | 2/21/22 | 2/19/23 | 2/19/24 | 2/28/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -8.03x | 0.3x | 2.13x | -.--% | 2B | |
| 18.85x | 2.05x | 11.26x | 1.56% | 73.82B | |
| 16.7x | 1.15x | 8.87x | 2.23% | 38.36B | |
| 12.04x | 0.57x | 4.98x | 3.92% | 29.68B | |
| 12.42x | 0.53x | 3.79x | 4.73% | 27.72B | |
| 7.58x | 0.44x | 5.7x | 1.99% | 23.18B | |
| 15.1x | 2.68x | 9.23x | 4.09% | 20.85B | |
| 21.13x | 0.85x | 10.36x | 3.44% | 17.03B | |
| 29.18x | 1.16x | 12.27x | 0.63% | 17.56B | |
| 10.69x | 0.5x | 4.88x | 2.98% | 17.63B | |
| Average | 13.57x | 1.02x | 7.35x | 2.56% | 26.78B | |
| Weighted average by Cap. | 15.94x | 1.26x | 8.33x | 2.62% |
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
- Stock Market
- Stocks
- FRVIA Stock
- Valuation Forvia (ex-Faurecia)
Select your edition
All financial news and data tailored to specific country editions
