Valuation Valeo SE Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen Other stock markets 16:44:18 2026-08-10 EDT			5-day change	1st Jan Change
14.58 ^EUR	-0.51%		-1.51%	+25.70%

08-07	Valeo Se Announces Exercise of Make-Whole Redemption Option for Eur 750,000,000 5.375% Sustainability Linked Bonds Due May 28, 2027	CI
08-05	France's drone production shifts from policy ambition to factory floor	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,424	4,022	3,378	2,261	2,844	3,522	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	23.86%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,333	7,061	6,686
Change	-	-18.99%	-7.7%	-17.98%	13.04%	6.8%	-3.71%	-5.3%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.8x	8.52x	6.65x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.92x	0.84x	0.75x
PEG	-	0.6x	-3.63x	-0.5x	0.6x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.37x	0.2x	0.15x	0.11x	0.14x	0.17x	0.17x	0.16x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.36x	0.33x	0.31x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.46x	2.26x	2.03x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.19x	6.02x	5.02x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17x	15.6x	12.9x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.89%	6.41%	7.77%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5103	0.6067	0.6973
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.5%	4.16%	4.78%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.238	1.713	2.192
Distribution rate	48.6%	40%	44%	62.7%	51.2%	41.2%	35.4%	31.8%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,456	21,080	21,831
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,982	3,129	3,298
EBIT ¹	699	635	838	919	977	1,019	1,174	1,333
Net income ¹	175	230	221	162	200	292.9	409.5	523.7
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,810	3,539	3,164
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.58	14.58	14.58
Nbr of stocks (in thousands)	241,678	240,821	242,772	242,827	244,433	241,515	-	-
Announcement Date	2/25/22	2/23/23	2/29/24	2/27/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.83x	1.28x	9.82x	1.95%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.08x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.22x	1.23x	12.97x	0.59%	18.62B
CONTINENTAL AG	12.62x	1.23x	6.24x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.07x	7.17x	0.96%	13.93B
Average	15.97x	1.11x	7.74x	2.56%	25.62B
Weighted average by Cap.	16.01x	1.06x	7.73x	2.59%