Valuation Valeo SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-08-06 EDT			5-day change	1st Jan Change
14.65 ^EUR	-2.71%		-2.53%	+25.59%

08-05	France's drone production shifts from policy ambition to factory floor	RE
08-03	Goldman Sachs strengthens its Valeo voting rights stake, BlackRock trims its equity holding

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	3,509	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	23.39%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,320	7,048	6,673
Change	-	-18.99%	-7.7%	-17.98%	13.04%	6.61%	-3.71%	-5.31%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.7x	8.48x	6.63x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.91x	0.83x	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	2.45x	2.25x	2.02x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.18x	6.01x	5.01x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	16.9x	15.6x	12.9x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.9%	6.42%	7.78%
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%	3.51%	4.18%	4.8%
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	14.53	14.53	14.53
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.28x	1.43x	10.95x	1.74%	46.95B
WEICHAI POWER CO., LTD.	18.27x	0.81x	5.98x	3.19%	38.73B
HYUNDAI MOBIS CO.,LTD	10.69x	0.66x	8.38x	1.39%	31.52B
DENSO CORPORATION	12.38x	0.57x	5.06x	3.83%	30.53B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.59x	2.69x	9.4x	4.1%	21.26B
MAGNA INTERNATIONAL INC.	11.22x	0.53x	5.13x	2.76%	19.03B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.6x	1.18x	12.24x	0.55%	17.09B
CONTINENTAL AG	12.38x	1.22x	6.26x	4.15%	15.84B
BORGWARNER INC.	14.78x	1.05x	7.08x	0.96%	13.7B
Average	16.13x	1.13x	7.83x	2.52%	26.07B
Weighted average by Cap.	16.41x	1.10x	7.96x	2.53%