Company Valuation: Mercedes-Benz Group AG

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 52,818 61,826 72,310 65,688 65,111 58,328 58,328 -
Change - 17.05% 16.96% -9.16% -0.88% -10.42% 0% -
Enterprise Value (EV) 1 41,821 43,971 51,305 39,051 33,452 27,706 26,176 23,168
Change - 5.14% 16.68% -23.89% -14.34% -17.18% -5.52% -11.49%
P/E ratio 22.2x 17x 3.14x 4.53x 4.65x 6.16x 6.59x 5.93x
PBR 0.86x 1.02x 1x 0.77x 0.72x 0.65x 0.61x 0.57x
PEG - 0.3x 0x -0.1x -7x -0.2x -1.01x 0.5x
Capitalization / Revenue 0.31x 0.4x 0.43x 0.44x 0.42x 0.4x 0.4x 0.39x
EV / Revenue 0.24x 0.28x 0.31x 0.26x 0.22x 0.19x 0.18x 0.16x
EV / EBITDA 3.46x 2.83x 1.42x 1.45x 1.27x 1.38x 1.38x 1.17x
EV / EBIT 9.66x 6.66x 1.76x 1.91x 1.7x 2.1x 2.22x 1.85x
EV / FCF 30.6x 5.32x 5.96x 4.8x 2.96x 3.33x 4.18x 3.7x
FCF Yield 3.27% 18.8% 16.8% 20.8% 33.8% 30.1% 23.9% 27.1%
Dividend per Share 2 0.9 1.35 5 5.2 5.3 4.366 4.021 4.271
Rate of return 1.82% 2.34% 7.4% 8.47% 8.47% 7.12% 6.56% 6.97%
EPS 2 2.22 3.39 21.5 13.55 13.46 9.95 9.298 10.34
Distribution rate 40.5% 39.8% 23.3% 38.4% 39.4% 43.9% 43.2% 41.3%
Net sales 1 172,745 154,309 167,971 150,017 153,218 146,270 145,008 148,406
EBITDA 1 12,080 15,560 36,049 26,979 26,323 20,050 18,962 19,871
EBIT 1 4,329 6,603 29,069 20,458 19,660 13,205 11,806 12,523
Net income 1 2,377 3,600 23,006 14,501 14,261 10,036 9,064 9,933
Net Debt 1 -10,997 -17,855 -21,005 -26,637 -31,659 -30,622 -32,152 -35,160
Reference price 2 49.37 57.79 67.59 61.40 62.55 61.32 61.32 61.32
Nbr of stocks (in thousands) 1,069,837 1,069,837 1,069,837 1,069,837 1,040,937 951,203 951,203 -
Announcement Date 2/11/20 2/18/21 2/24/22 2/17/23 2/22/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
6.16x0.19x1.38x7.12% 61.27B
9.02x1.25x9.21x3.21% 241B
6.71x0.26x1.82x5.26% 54.39B
4.33x0.05x0.44x6.4% 53.82B
4.61x0.21x1.64x1% 48.13B
7.45x0.58x5.69x4.68% 43.66B
28.99x2.73x18.74x0.81% 37.87B
7.1x0.17x2.34x6.99% 37.57B
3.91x0.87x7.54x6.15% 31.6B
11.78x0.66x4.99x0.73% 28.91B
Average 9.01x 0.70x 5.38x percentage-no-prefix 63.84B
Weighted average by Cap. 8.66x 0.82x 6.17x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

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. MBG Stock
  4. Valuation Mercedes-Benz Group AG