Valuation Forvia (ex-Faurecia) Börse Stuttgart
Stocks
FAU
FR0000121147
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.702 EUR | -5.62% |
|
+2.79% | -32.16% |
| 07-09 | The EU approves Apollo's acquisition of Forvia Automotive Interiors Business |  |
| 07-09 | EU OKs Sale of Forvia's Automotive Interiors Business to Apollo Funds | MT |
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 | 1,715 | - | - |
| Change | - | -50.63% | 44.56% | -57.64% | 57.06% | -35.93% | - | - |
| Enterprise Value (EV) 1 | 9,103 | 10,722 | 11,010 | 8,327 | 8,687 | 6,316 | 5,975 | 5,361 |
| Change | - | 17.78% | 2.69% | -24.37% | 4.32% | -27.29% | -5.4% | -10.27% |
| P/E | -73.4x | -16.3x | 18.2x | -9.23x | -1.28x | 50.9x | 6.15x | 3.86x |
| PBR | 1.68x | 0.54x | 0.89x | 0.4x | 1.43x | 0.53x | 0.53x | 0.5x |
| PEG | - | -0.3x | -0x | 0x | -0x | -1x | 0x | 0.1x |
| Capitalization / Revenue | 0.36x | 0.11x | 0.15x | 0.06x | 0.13x | 0.08x | 0.08x | 0.08x |
| EV / Revenue | 0.58x | 0.42x | 0.4x | 0.31x | 0.41x | 0.31x | 0.29x | 0.25x |
| EV / EBITDA | 4.32x | 3.56x | 3.31x | 2.48x | 2.96x | 2.18x | 1.98x | 1.7x |
| EV / EBIT | 10.6x | 9.62x | 7.65x | 5.95x | 6.76x | 5.05x | 4.34x | 3.65x |
| EV / FCF | 47x | 33.3x | 25.5x | 13.4x | 7.12x | 11.1x | 11.2x | 7.84x |
| FCF Yield | 2.13% | 3% | 3.92% | 7.44% | 14% | 9.02% | 8.96% | 12.8% |
| Dividend per Share 2 | 1 | - | 0.5 | - | - | - | 0.301 | 0.6217 |
| Rate of return | 2.39% | - | 2.45% | - | - | - | 3.46% | 7.14% |
| EPS 2 | -0.57 | -0.8683 | 1.12 | -0.94 | -10.62 | 0.1711 | 1.415 | 2.253 |
| Distribution rate | -175% | - | 44.6% | - | - | - | 21.3% | 27.6% |
| Net sales 1 | 15,618 | 25,458 | 27,248 | 26,974 | 21,347 | 20,457 | 20,860 | 21,332 |
| EBITDA 1 | 2,109 | 3,012 | 3,328 | 3,355 | 2,932 | 2,893 | 3,014 | 3,160 |
| EBIT 1 | 862 | 1,115 | 1,439 | 1,400 | 1,285 | 1,251 | 1,377 | 1,469 |
| Net income 1 | -79 | -382 | 222 | -185 | -2,091 | 96.94 | 271 | 490.6 |
| Net Debt 1 | 3,467 | 7,939 | 6,987 | 6,623 | 6,010 | 4,601 | 4,260 | 3,646 |
| Reference price 2 | 41.830 | 14.130 | 20.420 | 8.680 | 13.620 | 8.706 | 8.706 | 8.706 |
| Nbr of stocks (in thousands) | 134,749 | 196,951 | 197,012 | 196,334 | 196,520 | 196,978 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.36x | 1.38x | 10.65x | 1.85% | 43.21B | |
| 12.21x | 0.65x | 5.44x | 3.73% | 32.56B | |
| 15.46x | 0.63x | 4.65x | 3.77% | 31.77B | |
| 10.2x | 0.62x | 8.12x | 1.44% | 28.91B | |
| 13.6x | 2.48x | 8.7x | 4.34% | 20.13B | |
| 10.98x | 0.51x | 5.03x | 2.98% | 18.1B | |
| 12.09x | 1.06x | 6.01x | 4.15% | 16.54B | |
| 27.73x | 1.1x | 11.51x | 0.58% | 15.82B | |
| 27.39x | 2.53x | 15.07x | 1.11% | 12.99B | |
| Average | 16.67x | 1.22x | 8.35x | 2.66% | 24.45B | |
| Weighted average by Cap. | 16.04x | 1.12x | 8.01x | 2.71% |
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
- FAU Stock
- Valuation Forvia (ex-Faurecia)
Select your edition
All financial news and data tailored to specific country editions
