Valuation Valeo SE

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-08-03 EDT			Pre-market 01:46:44
14.98 ^EUR	+0.64%		15.00	+0.19%

08-03	Goldman Sachs strengthens its Valeo voting rights stake, BlackRock trims its equity holding
07-28	Tranche Update on Valeo SE (ENXTPA:FR)'s Equity Buyback Plan announced on September 29, 2025.	CI

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	3,617	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	27.17%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,427	7,155	6,781
Change	-	-18.99%	-7.7%	-17.98%	13.04%	8.17%	-3.66%	-5.23%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	12.1x	8.74x	6.83x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.94x	0.86x	0.77x
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	0.17x
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	2.49x	2.29x	2.06x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.29x	6.1x	5.09x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17.2x	15.8x	13.1x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.82%	6.32%	7.66%
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%	3.41%	4.05%	4.66%
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	14.98	14.98	14.98
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	12.1x	0.36x	2.49x	3.41%	4.16B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.51x	1.25x	9.58x	2%	41.04B
WEICHAI POWER CO., LTD.	17.32x	0.75x	5.56x	3.36%	36.52B
DENSO CORPORATION	12.41x	0.57x	5.05x	3.81%	30.83B
HYUNDAI MOBIS CO.,LTD	10.49x	0.64x	8.21x	1.42%	30.74B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.91x	2.74x	9.58x	4.01%	21.65B
MAGNA INTERNATIONAL INC.	10.95x	0.51x	4.93x	2.88%	18.17B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.57x	1.17x	12.23x	0.55%	17.04B
CONTINENTAL AG	12.1x	1.06x	6.01x	4.15%	16.65B
BORGWARNER INC.	12.72x	0.99x	6.59x	1.06%	12.99B
Average	15.11x	1.01x	7.02x	2.67%	22.98B
Weighted average by Cap.	15.40x	1.03x	7.42x	2.66%