Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 11:35:08 2024-09-13 am EDT			After market 03:20:44 pm
73.32 ^EUR	+2.75%		73.37	+0.07%

07:56pm	Justin Timberlake pleads guilty to lesser charge after drunk driving arrest	RE
02:42pm	VDA - EU Commission should review CO2 targets more quickly	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	47,120	46,621	57,499	53,582	63,947	44,568	-	-
Change	-	-1.06%	23.33%	-6.81%	19.34%	-30.31%	-	-
Enterprise Value (EV) ¹	29,543	27,976	35,137	28,979	46,944	30,833	27,877	25,953
Change	-	-5.3%	25.6%	-17.53%	62%	-34.32%	-9.59%	-6.9%
P/E ratio	9.79x	12.6x	4.71x	3.05x	5.7x	5.03x	4.77x	4.56x
PBR	0.82x	0.78x	0.72x	0.57x	0.65x	0.47x	0.44x	0.42x
PEG	-	-0.5x	0x	0.1x	-0.2x	-0.3x	0.85x	1.03x
Capitalization / Revenue	0.45x	0.47x	0.52x	0.38x	0.41x	0.29x	0.29x	0.28x
EV / Revenue	0.28x	0.28x	0.32x	0.2x	0.3x	0.2x	0.18x	0.16x
EV / EBITDA	2.2x	2.55x	1.77x	1.28x	1.71x	1.34x	1.21x	1.05x
EV / EBIT	3.99x	5.79x	2.62x	2.07x	2.54x	2.2x	1.98x	1.78x
EV / FCF	11.5x	8.24x	5.53x	2.62x	6.76x	7.77x	4.14x	3.65x
FCF Yield	8.69%	12.1%	18.1%	38.2%	14.8%	12.9%	24.2%	27.4%
Dividend per Share ²	2.5	1.9	5.8	8.5	6	5.249	5.365	5.507
Rate of return	3.42%	2.63%	6.55%	10.2%	5.95%	7.36%	7.52%	7.72%
EPS ²	7.47	5.73	18.77	27.31	17.67	14.18	14.98	15.64
Distribution rate	33.5%	33.2%	30.9%	31.1%	34%	37%	35.8%	35.2%
Net sales ¹	104,210	98,990	111,239	142,610	155,498	152,857	155,843	159,366
EBITDA ¹	13,428	10,969	19,895	22,565	27,456	23,008	23,022	24,774
EBIT ¹	7,411	4,830	13,400	13,999	18,482	13,995	14,099	14,566
Net income ¹	5,022	3,775	12,382	17,941	11,290	9,012	9,469	9,691
Net Debt ¹	-17,577	-18,645	-22,362	-24,603	-17,003	-13,735	-16,691	-18,615
Reference price ²	73.14	72.23	88.49	83.38	100.78	71.36	71.36	71.36
Nbr of stocks (in thousands)	658,122	658,863	659,685	645,288	640,854	627,659	-	-
Announcement Date	3/12/20	3/17/21	3/10/22	3/15/23	3/21/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BMW AG	4.98x	0.2x	1.32x	+7.43%	49.18B
TOYOTA MOTOR CORPORATION	7.78x	1.17x	8.35x	+3.47%	238B
MERCEDES-BENZ GROUP AG	4.82x	0.14x	0.96x	+8.87%	58.96B
VOLKSWAGEN AG	3.2x	0.02x	0.22x	+9.56%	51.75B
GENERAL MOTORS COMPANY	4.92x	0.25x	1.75x	+1.03%	51.84B
HONDA MOTOR CO., LTD.	6.5x	0.61x	6.16x	+4.78%	49.88B
TATA MOTORS LIMITED	15.01x	0.95x	6.64x	+0.60%	47.88B
FORD MOTOR COMPANY	6.29x	0.19x	2.24x	+5.65%	42.22B
HYUNDAI MOTOR COMPANY	4.14x	0.91x	7.46x	+5.52%	42.65B
MAHINDRA & MAHINDRA LIMITED	27.68x	2.61x	18.53x	+0.86%	36.4B
Average	8.53x	0.71x	5.36x	+4.78%	66.85B
Weighted average by Cap.	7.91x	0.79x	5.86x	+4.54%