Valuation Vossloh AG

Stocks

Market Closed - Xetra Other stock markets 11:35:21 2026-07-22 EDT			5-day change	1st Jan Change
59.20 ^EUR	-1.91%		+1.11%	-22.51%

07-19	WEEKLY OUTLOOK 2: DAX still in choppy waters, focus on the ECB and Iran	DP
07-17	Dax remains in choppy waters, focus on the ECB and Iran	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	793	686.8	736.8	831.8	1,476	1,144	-	-
Change	-	-13.4%	7.29%	12.88%	77.47%	-22.51%	-	-
Enterprise Value (EV) ¹	1,009	924.3	956.3	969.4	2,029	1,661	1,617	1,564
Change	-	-8.36%	3.47%	1.36%	109.27%	-18.13%	-2.64%	-3.26%
P/E	34.5x	16.4x	19x	12.1x	23.6x	20.9x	14.3x	12.1x
PBR	1.42x	1.15x	1.21x	1.05x	1.94x	1.3x	1.21x	1.12x
PEG	-	0.2x	-2.66x	0.2x	-2.63x	-1.6x	0.3x	0.6x
Capitalization / Revenue	0.84x	0.66x	0.61x	0.69x	1.1x	0.72x	0.68x	0.64x
EV / Revenue	1.07x	0.88x	0.79x	0.8x	1.51x	1.05x	0.96x	0.87x
EV / EBITDA	8.12x	7.04x	6.05x	6.05x	11.3x	7.78x	6.78x	6x
EV / EBIT	14x	11.8x	9.71x	9.21x	18.1x	13.5x	10.6x	9.17x
EV / FCF	34.1x	33.1x	13.5x	11.3x	21.7x	20.8x	17.6x	14.4x
FCF Yield	2.93%	3.02%	7.41%	8.87%	4.6%	4.8%	5.68%	6.93%
Dividend per Share ²	1	1	1.05	1.1	1.15	1.135	1.48	1.701
Rate of return	2.21%	2.56%	2.5%	2.56%	1.51%	1.92%	2.5%	2.87%
EPS ²	1.31	2.38	2.21	3.56	3.24	2.827	4.129	4.91
Distribution rate	76.3%	42%	47.5%	30.9%	35.5%	40.1%	35.8%	34.6%
Net sales ¹	942.8	1,046	1,214	1,210	1,343	1,588	1,691	1,798
EBITDA ¹	124.2	131.2	158	160.3	179.4	213.6	238.4	260.7
EBIT ¹	72.3	78.1	98.5	105.2	111.9	122.7	152.3	170.5
Net income ¹	23.1	41.7	38.7	63.2	62.7	53.09	77.55	92.27
Net Debt ¹	215.6	237.5	219.5	137.6	552.5	517.1	473.3	420.7
Reference price ²	45.15	39.10	41.95	43.05	76.40	59.20	59.20	59.20
Nbr of stocks (in thousands)	17,564	17,564	17,564	19,321	19,321	19,321	-	-
Announcement Date	3/17/22	3/16/23	3/21/24	3/25/25	3/19/26	-	-	-

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.($)
VOSSLOH AG	21.35x	1.06x	7.88x	1.88%	1.33B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	28.29x	4.07x	17.26x	0.47%	44.72B
CRRC CORPORATION LIMITED	10.44x	0.34x	3.53x	4.45%	24.24B
HYUNDAI ROTEM COMPANY	17.36x	2.05x	11.41x	0.43%	11.28B
TRINITY INDUSTRIES, INC.	16.05x	3.87x	10.15x	3.28%	2.94B
STADLER RAIL AG	14.66x	0.56x	6.99x	3.68%	2.87B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	11.74x	0.48x	5.78x	2.79%	2.41B
THE GREENBRIER COMPANIES, INC.	16.41x	1.23x	10.75x	2.67%	1.55B
Average	17.04x	1.71x	9.22x	2.46%	11.42B
Weighted average by Cap.	20.64x	2.53x	11.79x	1.83%