Valuation Peugeot SA Euronext Paris

Stocks

Real-time Euronext Paris 11:39:42 2021-01-15 EST			5-day change	1st Jan Change
21.85 ^EUR	-4.21%		-1.09%	-2.32%

08-21	MIB ends near flat, Stellantis is the best performer	AN
08-21	MIB above 52,800: focus on banking dealmaking	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,271	42,620	63,939	36,243	27,403	13,478	-	-
Change	-	-18.46%	50.02%	-43.32%	-24.39%	-50.82%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,903	21,115	20,709	4,721	4,210	3,460
Change	-	-44.59%	125.61%	-50.78%	-1.93%	-77.2%	-10.82%	-17.82%
P/E	3.67x	2.5x	3.56x	6.84x	-1.22x	11.1x	5.3x	3.23x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.25x	0.23x	0.22x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.23x	0.18x	0.08x	0.08x	0.08x
EV / Revenue	0.23x	0.11x	0.23x	0.13x	0.13x	0.03x	0.03x	0.02x
EV / EBITDA	1.44x	0.63x	1.35x	1.33x	3.37x	0.49x	0.37x	0.25x
EV / EBIT	1.91x	0.82x	1.76x	2.44x	-24.6x	1.67x	0.94x	0.54x
EV / FCF	4.02x	1.49x	3.34x	-3.49x	-4.58x	-2.08x	4.05x	1.44x
FCF Yield	24.9%	67%	30%	-28.6%	-21.9%	-48%	24.7%	69.5%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.2392	0.4557
Rate of return	-	-	7.33%	5.4%	-	-	5.15%	9.81%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.4196	0.8765	1.437
Distribution rate	-	-	26.1%	37%	-	-	27.3%	31.7%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,582	164,956	170,326
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	9,673	11,530	13,746
EBIT ¹	18,011	23,323	24,343	8,648	-842	2,832	4,500	6,400
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,210	2,558	4,405
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-8,757	-9,268	-10,018
Reference price ²	16.686	13.264	21.150	12.590	9.461	4.646	4.646	4.646
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,023,099	2,878,734	2,896,367	2,900,941	-	-
Announcement Date	2/23/22	2/22/23	2/15/24	2/26/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
FERRARI N.V.	37.71x	9.51x	24.23x	1.04%	83.39B
MARUTI SUZUKI INDIA LTD	28.56x	1.63x	15.81x	1.09%	44.57B
KIA CORPORATION	5.97x	0.24x	2.23x	5.2%	36.7B
CHERY AUTOMOBILE CO., LTD.	6.47x	0.31x	3.64x	4.74%	19.97B
SAIC MOTOR CORPORATION LIMITED	10.37x	0.01x	0.1x	2.84%	17.23B
STELLANTIS N.V.	11.07x	0.03x	0.49x	-.--%	15.73B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	17.45x	0.05x	0.94x	1.74%	9.41B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-7.81x	0.56x	61x	0.17%	6.37B
FORD OTOMOTIV SANAYI	8.05x	0.38x	6.6x	10.3%	5.86B
Average	13.10x	1.41x	12.78x	3.01%	26.58B
Weighted average by Cap.	22.07x	3.71x	13.90x	2.29%