Valuation Volkswagen AG

Equities

Real-time Estimate Tradegate Other stock markets 05:45:23 2025-12-08 EST			5-day change	1st Jan Change
106.42 ^EUR	+0.07%		+7.09%	+19.72%

04:20am	Mercedes-AMG Appoints Stefan Weckbach as CEO	DJ
04:05am	Only a few automakers to keep up AI push, Gartner says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,625	112,849	67,576	58,007	45,553	53,960	-	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	18.46%	-	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	22,335	20,532	15,938
Change	-	57.15%	-71.49%	-27.86%	-46.46%	135.43%	-8.07%	-22.37%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	10.6x	4.86x	4.02x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.28x	0.27x	0.26x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.17x	0.16x	0.16x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.07x	0.06x	0.05x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.64x	0.5x	0.35x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	2.36x	1.16x	0.77x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	-85x	5.58x	2.19x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	-1.18%	17.9%	45.7%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.308	6.341	7.77
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.04%	5.94%	7.28%
EPS ²	16.66	29.65	29.69	31.98	-	10.05	21.95	26.57
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	42.9%	28.9%	29.2%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	325,213	331,918	341,654
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,938	41,320	45,697
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,468	17,650	20,831
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,190	11,007	13,416
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-31,625	-33,429	-38,022
Reference price ²	152.42	177.48	116.42	111.80	89.04	106.70	106.70	106.70
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	2/26/21	3/15/22	3/14/23	3/13/24	3/11/25	-	-	-

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.($)
VOLKSWAGEN AG	10.61x	0.07x	0.64x	4.04%	62.77B
TOYOTA MOTOR CORPORATION	11.34x	1.35x	11.79x	3.14%	254B
GENERAL MOTORS COMPANY	8.72x	0.34x	3.15x	0.76%	71.29B
MERCEDES-BENZ GROUP AG	11.79x	0.21x	2.15x	3.81%	68.64B
BMW AG	8.95x	0.1x	0.71x	4.05%	68.54B
FORD MOTOR COMPANY	17.58x	0.26x	4.57x	5.07%	51.92B
HYUNDAI MOTOR COMPANY	6.95x	1.07x	11.34x	3.72%	46.29B
MAHINDRA & MAHINDRA LIMITED	30.38x	2.81x	19.24x	0.74%	46.11B
HONDA MOTOR CO., LTD.	12.25x	0.49x	8.07x	4.82%	38.07B
SUZUKI MOTOR CORPORATION	11.94x	0.67x	4.91x	2.06%	28.46B
Average	13.05x	0.74x	6.66x	3.22%	73.64B
Weighted average by Cap.	12.27x	0.85x	7.55x	3.2%