Valuation Peugeot SA Euronext Paris

Stocks

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

12:03pm	Bearish bias; oil prices lift Eni and Saipem	AN
11:26am	Rocca, Stellantis rules out sale of Cassino plant	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	14,440	-	-
Change	-	-18.46%	50.02%	-43.32%	-24.39%	-47.31%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,903	21,115	20,709	6,097	5,002	4,065
Change	-	-44.59%	125.61%	-50.78%	-1.93%	-70.56%	-17.95%	-18.74%
P/E	3.67x	2.5x	3.56x	6.84x	-1.22x	10x	4.14x	2.92x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.26x	0.24x	0.23x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.23x	0.18x	0.09x	0.09x	0.08x
EV / Revenue	0.23x	0.11x	0.23x	0.13x	0.13x	0.04x	0.03x	0.02x
EV / EBITDA	1.44x	0.63x	1.35x	1.33x	3.37x	0.59x	0.38x	0.27x
EV / EBIT	1.91x	0.82x	1.76x	2.44x	-24.6x	1.93x	0.87x	0.51x
EV / FCF	4.02x	1.49x	3.34x	-3.49x	-4.58x	-2.91x	3.12x	1.49x
FCF Yield	24.9%	67%	30%	-28.6%	-21.9%	-34.4%	32%	67%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.3123	0.5272
Rate of return	-	-	7.33%	5.4%	-	-	6.27%	10.6%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.498	1.205	1.707
Distribution rate	-	-	26.1%	37%	-	-	25.9%	30.9%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,393	165,634	170,367
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,300	13,072	14,984
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,154	5,727	8,010
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,424	3,405	5,306
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-8,343	-9,437	-10,375
Reference price ²	16.686	13.264	21.150	12.590	9.461	4.984	4.984	4.984
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,023,099	2,878,734	2,896,367	2,897,508	-	-
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.	35.17x	8.06x	20.57x	1.11%	68.27B
MARUTI SUZUKI INDIA LTD	29.69x	2.11x	17.86x	1.05%	48.16B
KIA CORPORATION	7.05x	0.32x	2.94x	4.42%	39.43B
CHERY AUTOMOBILE CO., LTD.	5.82x	0.26x	3.31x	5.26%	18.44B
SAIC MOTOR CORPORATION LIMITED	10.16x	0.01x	0.11x	2.86%	17.03B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	14.44x	0.01x	0.21x	2.23%	9.28B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-39.74x	0.58x	9.84x	0.18%	6.37B
FORD OTOMOTIV SANAYI	7.19x	0.39x	6.22x	10.41%	6.22B
TOFAS TÜRK OTOMOBIL FABRIKASI ANONIM SIRKETI	8.89x	0.35x	6.51x	6.22%	3.19B
Average	8.74x	1.34x	7.51x	3.75%	24.04B
Weighted average by Cap.	20.07x	3.13x	11.86x	2.55%