Company Valuation: Volkswagen AG

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 87,466 81,625 112,849 67,576 58,007 51,460 51,460 -
Change - -6.68% 38.25% -40.12% -14.16% -11.29% 0% -
Enterprise Value (EV) 1 66,190 54,829 86,164 24,561 17,718 15,246 13,324 7,965
Change - -17.16% 57.15% -71.49% -27.86% -13.96% -12.61% -40.22%
P/E ratio 6.61x 9.15x 5.99x 3.92x 3.5x 4.34x 3.88x 3.36x
PBR 0.73x 0.6x 0.62x 0.35x 0.32x 0.28x 0.26x 0.25x
PEG - -0.2x 0.1x 29.06x 0.45x -0.2x 0.3x 0.2x
Capitalization / Revenue 0.35x 0.37x 0.45x 0.24x 0.18x 0.16x 0.16x 0.15x
EV / Revenue 0.26x 0.25x 0.34x 0.09x 0.05x 0.05x 0.04x 0.02x
EV / EBITDA 1.51x 2.16x 2.66x 0.65x 0.49x 0.44x 0.35x 0.19x
EV / EBIT 3.43x 5.17x 4.47x 1.11x 0.78x 0.82x 0.66x 0.35x
EV / FCF 5.73x 4.01x 3.93x 3.31x 1.66x 3.75x 1.7x 0.72x
FCF Yield 17.5% 24.9% 25.4% 30.2% 60.4% 26.7% 58.9% 139%
Dividend per Share 2 6.56 4.86 7.56 7.5 9 6.412 7.288 8.475
Rate of return 3.72% 3.19% 4.26% 6.44% 8.05% 6.39% 7.26% 8.44%
EPS 2 26.66 16.66 29.65 29.69 31.98 23.15 25.89 29.89
Distribution rate 24.6% 29.2% 25.5% 25.3% 28.1% 27.7% 28.1% 28.4%
Net sales 1 252,632 222,884 250,200 279,232 322,284 321,999 326,903 334,622
EBITDA 1 43,735 25,392 32,359 37,721 36,513 34,291 38,202 42,617
EBIT 1 19,296 10,606 19,275 22,124 22,576 18,490 20,266 23,078
Net income 1 13,346 8,824 14,843 14,867 16,013 12,020 13,470 15,611
Net Debt 1 -21,276 -26,796 -26,685 -43,015 -40,289 -36,215 -38,137 -43,495
Reference price 2 176.24 152.42 177.48 116.42 111.80 100.40 100.40 100.40
Nbr of stocks (in thousands) 501,295 501,295 501,295 501,295 501,295 501,295 501,295 -
Announcement Date 2/28/20 2/26/21 3/15/22 3/14/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
4.34x0.05x0.45x6.39% 53.92B
8.84x1.24x9.15x3.25% 240B
6.17x0.19x1.39x7.12% 61.3B
6.8x0.27x1.85x5.19% 54.99B
4.61x0.21x1.64x1% 48.13B
7.22x0.57x5.59x4.83% 42.49B
7.1x0.17x2.34x6.99% 37.57B
27.9x2.63x18.01x0.84% 36.35B
3.79x0.86x7.48x6.34% 30.63B
11.89x0.66x5.03x0.73% 29.1B
Average 8.87x 0.69x 5.29x 4.27% 63.41B
Weighted average by Cap. 8.48x 0.80x 6.05x 4.11%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. VOW3 Stock
  4. Valuation Volkswagen AG