|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70.36 CAD | -0.28% |
|
+3.03% | +17.28% |
| 11-25 | TSX at New High With Industrials, Miners, The Best Performers, Energy Down | MT |
| 11-25 | Lazard, Inc. Announces Executive Appointments | CI |
Company Valuation: Magna International Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 21,164 | 24,324 | 16,063 | 16,981 | 11,998 | 14,367 | - | - |
| Change | - | 14.93% | -33.96% | 5.72% | -29.34% | 19.74% | - | - |
| Enterprise Value (EV) 1 | 21,998 | 25,369 | 18,338 | 22,885 | 16,157 | 18,659 | 18,398 | 17,769 |
| Change | - | 15.33% | -27.72% | 24.8% | -29.4% | 15.48% | -1.4% | -3.42% |
| P/E ratio | 28.1x | 16.2x | 27.7x | 14x | 11.9x | 10.3x | 8.8x | 8.07x |
| PBR | 1.87x | 2.04x | 1.47x | 1.43x | 1.04x | 1.06x | 0.99x | 0.91x |
| PEG | - | 0.2x | -0.5x | 0x | -0.7x | 0.3x | 0.5x | 0.9x |
| Capitalization / Revenue | 0.65x | 0.67x | 0.42x | 0.4x | 0.28x | 0.35x | 0.34x | 0.33x |
| EV / Revenue | 0.67x | 0.7x | 0.48x | 0.53x | 0.38x | 0.45x | 0.44x | 0.41x |
| EV / EBITDA | 7.23x | 7.09x | 5.95x | 6.23x | 4.21x | 4.84x | 4.49x | 4.18x |
| EV / EBIT | 13.1x | 12.3x | 11x | 10.2x | 6.94x | 8.18x | 7.31x | 6.59x |
| EV / FCF | 10.3x | 16.2x | 44.3x | 35.3x | 11.1x | 15x | 13.5x | 11.4x |
| FCF Yield | 9.7% | 6.18% | 2.26% | 2.84% | 9.01% | 6.68% | 7.39% | 8.77% |
| Dividend per Share 2 | 1.63 | 1.72 | 1.8 | 1.84 | 1.9 | 1.939 | 1.949 | 1.966 |
| Rate of return | 2.3% | 2.13% | 3.2% | 3.1% | 4.55% | 3.8% | 3.82% | 3.86% |
| EPS 2 | 2.52 | 5 | 2.03 | 4.23 | 3.52 | 4.967 | 5.796 | 6.313 |
| Distribution rate | 64.7% | 34.4% | 88.7% | 43.5% | 54% | 39% | 33.6% | 31.1% |
| Net sales 1 | 32,647 | 36,242 | 37,840 | 42,797 | 42,836 | 41,620 | 42,130 | 43,489 |
| EBITDA 1 | 3,042 | 3,576 | 3,081 | 3,674 | 3,839 | 3,852 | 4,100 | 4,252 |
| EBIT 1 | 1,676 | 2,064 | 1,662 | 2,238 | 2,329 | 2,282 | 2,517 | 2,695 |
| Net income 1 | 757 | 1,514 | 592 | 1,213 | 1,009 | 1,385 | 1,560 | 1,579 |
| Net Debt 1 | 834 | 1,045 | 2,275 | 5,904 | 4,159 | 4,292 | 4,032 | 3,402 |
| Reference price 2 | 70.72 | 80.88 | 56.20 | 59.28 | 41.76 | 50.98 | 50.98 | 50.98 |
| Nbr of stocks (in thousands) | 299,264 | 300,753 | 285,819 | 286,439 | 287,342 | 281,814 | - | - |
| Announcement Date | 2/19/21 | 2/11/22 | 2/10/23 | 2/9/24 | 2/14/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.26x | 0.45x | 4.84x | 3.8% | 14.37B | |
| 21.26x | 1.2x | 10.14x | 1.74% | 34.6B | |
| 12.19x | 0.74x | 5.38x | 3.13% | 35.92B | |
| 16.64x | 3.33x | 11.59x | 3.75% | 22.58B | |
| 8.24x | 0.38x | 5.08x | 1.84% | 21.65B | |
| 12.73x | 0.45x | 3.53x | 4.32% | 21.4B | |
| 40.02x | 3.96x | 22.92x | 0.74% | 16.84B | |
| 57.32x | 1.15x | 7.22x | -.--% | 16.97B | |
| -183.46x | 0.91x | 6.69x | 3.99% | 15.13B | |
| 30.26x | 1.07x | 11.8x | 0.68% | 13.65B | |
| Average | 2.55x | 1.36x | 8.92x | 2.4% | 21.31B | |
| Weighted average by Cap. | 6.72x | 1.32x | 8.60x | 2.47% |
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
- Equities
- MG Stock
- Valuation Magna International Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition