Valuation Valeo SE

Stocks

Real-time Euronext Paris Other stock markets 04:05:55 2026-08-03 EDT			5-day change	1st Jan Change
15.29 ^EUR	+2.76%		+10.88%	+31.41%

07-28	Tranche Update on Valeo SE (ENXTPA:FR)'s Equity Buyback Plan announced on September 29, 2025.	CI
07-24	VALEO : Gets a Buy rating from Berenberg	ZD

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	3,594	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	26.36%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,404	7,132	6,758
Change	-	-18.99%	-7.7%	-17.98%	13.04%	7.84%	-3.67%	-5.25%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	12x	8.69x	6.79x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.94x	0.85x	0.76x
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	0.18x	0.17x	0.16x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.36x	0.34x	0.31x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.48x	2.28x	2.05x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.26x	6.08x	5.07x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17.1x	15.8x	13x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.83%	6.34%	7.68%
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%	3.43%	4.08%	4.69%
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	14.88	14.88	14.88
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.($)
VALEO SE	12.02x	0.36x	2.48x	3.43%	4.13B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.78x	1.33x	10.26x	1.88%	42.76B
WEICHAI POWER CO., LTD.	17.06x	0.74x	5.43x	3.41%	35.87B
DENSO CORPORATION	13.08x	0.6x	5.17x	3.73%	30.95B
HYUNDAI MOBIS CO.,LTD	10.11x	0.62x	7.9x	1.47%	29.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.38x	2.82x	9.87x	3.89%	22.3B
MAGNA INTERNATIONAL INC.	10.57x	0.5x	4.91x	2.89%	18.19B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	11.97x	0.56%	16.62B
CONTINENTAL AG	12.02x	1.05x	5.98x	4.18%	16.53B
BORGWARNER INC.	12.8x	1x	6.63x	1.05%	13.07B
Average	15.17x	1.02x	7.06x	2.65%	23B
Weighted average by Cap.	15.62x	1.06x	7.53x	2.64%