Valuation Volkswagen AG Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 02:10:23 2026-09-10 EDT			5-day change	1st Jan Change
7.900 ^EUR	+1.28%		-1.25%	-23.30%

05:55am	Volkswagen earmarks EUR16 billion for job cuts, plant closures, source says	RE
05:38am	Insider: Volkswagen puts cost of job cuts at €16bn	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	112,849	67,576	58,007	45,553	52,367	40,927	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-21.85%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	4,352	1,465	-3,106
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-75.64%	-66.33%	-311.98%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	4.79x	3.66x	3.04x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.21x	0.2x	0.19x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.2x	0.1x	0.1x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.13x	0.12x	0.12x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0.01x	0x	-0.01x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.12x	0.04x	-0.07x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.31x	0.09x	-0.16x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	0.78x	0.25x	-0.31x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	128%	405%	-319%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.277	6.407	7.65
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	6.46%	7.84%	9.36%
EPS ²	29.65	29.69	31.98	21.42	13.35	17.04	22.31	26.84
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	31%	28.7%	28.5%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	323,228	329,755	336,351
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,682	38,864	42,610
EBIT ¹	19,275	22,124	22,576	19,060	8,868	13,979	17,235	19,836
Net income ¹	14,843	14,867	16,013	10,721	6,673	8,723	11,272	12,872
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,574	-39,461	-44,033
Reference price ²	177.48	116.42	111.80	89.04	103.55	81.70	81.70	81.70
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,300	-	-
Announcement Date	3/15/22	3/14/23	3/13/24	3/11/25	3/10/26	-	-	-

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.($)
TOYOTA MOTOR CORPORATION	9.58x	1.21x	11.04x	3.44%	229B
GENERAL MOTORS COMPANY	7.84x	0.35x	2.88x	0.86%	73.5B
HYUNDAI MOTOR COMPANY	9.2x	1.26x	14.23x	2.86%	66.82B
FORD MOTOR COMPANY	16.85x	0.3x	3.85x	4.48%	53.63B
MERCEDES-BENZ GROUP AG	8.72x	0.11x	1.1x	6.74%	50.15B
VOLKSWAGEN AG	4.79x	0.01x	0.12x	6.46%	47.56B
PORSCHE AG	24.11x	1.34x	7.5x	2.34%	47.5B
BMW AG	9.33x	-0.05x	-0.46x	3.95%	43.61B
HONDA MOTOR CO., LTD.	14.78x	0.63x	8.25x	4.4%	41.07B
Average	11.69x	0.57x	5.39x	3.95%	72.49B
Weighted average by Cap.	10.90x	0.76x	7.10x	3.66%