Valuation Valeo SE London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-18 EDT			5-day change	1st Jan Change
14.92 ^EUR	-3.27%		+1.39%	+27.86%

09-18	Who Is Shorting Europe, and Why It's Not Always a Bad Sign
09-16	Gapwaves Wins SEK6 Million Antenna Production Equipment Order	MT

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	3,599	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	26.53%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,409	7,139	6,765
Change	-	-18.99%	-7.7%	-17.98%	13.04%	7.91%	-3.64%	-5.24%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	12x	8.71x	6.8x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.94x	0.85x	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	0.16x
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	7.24x	6.05x	5.04x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17.2x	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	0.6064	0.697
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.42%	4.07%	4.68%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.238	1.711	2.191
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	20,467	21,062	21,813
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,987	3,132	3,303
EBIT ¹	699	635	838	919	977	1,023	1,179	1,343
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	3,541	3,166
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.90	14.90	14.90
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.	17.99x	1.24x	9.52x	2.07%	41.35B
WEICHAI POWER CO., LTD.	15.92x	0.71x	5.29x	3.63%	35.06B
DENSO CORPORATION	12.18x	0.58x	5.08x	3.84%	30.59B
HYUNDAI MOBIS CO.,LTD	8.15x	0.48x	6.18x	1.85%	24.13B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.41x	2.61x	8.97x	4.23%	20.3B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.51x	1.2x	12.74x	0.6%	18.04B
MAGNA INTERNATIONAL INC.	10.15x	0.48x	4.68x	3.13%	16.79B
CONTINENTAL AG	12.88x	1.33x	6.87x	4.27%	15.5B
BOSCH LIMITED	46.97x	5.14x	35.89x	0.77%	14.69B
Average	18.80x	1.53x	10.58x	2.71%	24.05B
Weighted average by Cap.	17.44x	1.31x	9.28x	2.78%