Valuation AUTO1 Group SE

Equities

Market Closed - Xetra Other stock markets 11:35:21 2026-01-12 am EST			5-day change	1st Jan Change
30.50 ^EUR	+1.33%		+9.55%	+11.72%

Jan. 09	AUTO1 : Goldman Sachs remains its Buy rating	ZD
Jan. 09	Auto1 in Demand - Goldman Sachs Sets High Price Target	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,061	1,662	1,401	3,398	6,720	6,720	-
Change	-	-59.06%	-15.71%	142.5%	97.75%	0%	-
Enterprise Value (EV) ¹	4,284	1,749	1,675	3,960	7,471	7,530	7,530
Change	-	-59.18%	-4.21%	136.41%	88.66%	0.78%	0.01%
P/E ratio	-10.7x	-6.78x	-12x	173x	81x	47.7x	32.3x
PBR	4.5x	2.47x	2.42x	5.5x	9.46x	7.83x	6.27x
PEG	-0x	0.2x	0.2x	-1x	0x	0.7x	0.7x
Capitalization / Revenue	0.85x	0.25x	0.26x	0.54x	0.83x	0.72x	0.63x
EV / Revenue	0.9x	0.27x	0.31x	0.63x	0.93x	0.8x	0.71x
EV / EBITDA	-40x	-10.6x	-38.1x	36.3x	37.8x	27.6x	20.4x
EV / EBIT	-28.3x	-7.96x	-15.8x	94.2x	56.8x	36.8x	25.4x
EV / FCF	-8.67x	-3.98x	-22.8x	-16.8x	-47x	101x	44.8x
FCF Yield	-11.5%	-25.1%	-4.39%	-5.95%	-2.13%	0.99%	2.23%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	-1.81	-1.15	-0.54	0.09	0.3766	0.639	0.9437
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	4,775	6,534	5,463	6,272	8,054	9,397	10,601
EBITDA ¹	-107.1	-165.6	-43.95	109.2	197.6	272.7	368.7
EBIT ¹	-151.5	-219.7	-106.1	42.05	131.5	204.5	296.4
Net income ¹	-374.1	-246.4	-116.5	20.89	82.63	139.3	204.3
Net Debt ¹	223.3	86.26	273.8	561.9	750.9	809.4	810.2
Reference price ²	19.44	7.80	6.49	15.60	30.50	30.50	30.50
Nbr of stocks (in thousands)	208,898	213,138	215,990	217,840	220,338	220,338	-
Announcement Date	3/23/22	4/5/23	4/4/24	2/26/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AUTO1 GROUP SE	79.92x	0.92x	37.37x	-.--%	7.71B
TENCENT HOLDINGS LIMITED	22.75x	6.38x	14.59x	0.89%	706B
NETFLIX, INC.	35.35x	9.2x	29.68x	-.--%	409B
UBER TECHNOLOGIES, INC.	15.85x	3.45x	20.57x	-.--%	178B
PROSUS N.V.	14.02x	16.98x	169.53x	0.28%	137B
SPOTIFY TECHNOLOGY S.A.	63.45x	5.21x	40.29x	-.--%	111B
DOORDASH, INC.	95.78x	6.65x	33.04x	-.--%	92.91B
AIRBNB, INC.	33.77x	6.06x	17.25x	-.--%	84.45B
NASPERS LIMITED	11.17x	5.35x	59.01x	0.36%	51.67B
KUAISHOU TECHNOLOGY	15.97x	1.83x	8.81x	0.31%	41.68B
Average	38.80x	6.20x	43.01x	0.18%	181.95B
Weighted average by Cap.	30.73x	7.30x	34.13x	0.38%