Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 03:53:55 2025-12-05 pm EST			5-day change	1st Jan Change
96.10 ^EUR	+3.58%		+9.15%	+21.68%

Dec. 05	BMW : Bernstein reiterates its Buy rating	ZD
Dec. 05	BMW Price Target, Estimates Updated as BofA Notes Positive Neue Klasse Platform Outlook	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,621	57,499	53,582	63,947	49,199	58,917	-	-
Change	-	23.33%	-6.81%	19.34%	-23.06%	19.75%	-	-
Enterprise Value (EV) ¹	27,976	35,137	28,979	46,944	3,420	13,248	11,136	8,628
Change	-	25.6%	-17.53%	62%	-92.71%	287.36%	-15.94%	-22.52%
P/E ratio	12.6x	4.71x	3.05x	5.7x	6.8x	8.95x	8.51x	7.39x
PBR	0.78x	0.72x	0.57x	0.65x	0.49x	0.61x	0.59x	0.56x
PEG	-	0x	0.1x	-0.2x	-0.2x	-1.24x	1.64x	0.5x
Capitalization / Revenue	0.47x	0.52x	0.38x	0.41x	0.35x	0.43x	0.42x	0.4x
EV / Revenue	0.28x	0.32x	0.2x	0.3x	0.02x	0.1x	0.08x	0.06x
EV / EBITDA	2.55x	1.77x	1.28x	1.71x	0.17x	0.71x	0.58x	0.42x
EV / EBIT	5.79x	2.62x	2.07x	2.54x	0.3x	1.31x	1.06x	0.73x
EV / FCF	8.24x	5.53x	2.62x	6.76x	0.7x	4.24x	2.04x	1.45x
FCF Yield	12.1%	18.1%	38.2%	14.8%	142%	23.6%	49%	69.1%
Dividend per Share ²	1.9	5.8	8.5	6	4.3	3.906	4.139	4.758
Rate of return	2.63%	6.55%	10.2%	5.95%	5.44%	4.05%	4.29%	4.93%
EPS ²	5.73	18.77	27.31	17.67	11.62	10.78	11.34	13.05
Distribution rate	33.2%	30.9%	31.1%	34%	37%	36.2%	36.5%	36.5%
Net sales ¹	98,990	111,239	142,610	155,498	142,380	138,579	141,824	146,340
EBITDA ¹	10,969	19,895	22,565	27,456	20,159	18,537	19,223	20,621
EBIT ¹	4,830	13,400	13,999	18,482	11,509	10,085	10,534	11,834
Net income ¹	3,775	12,382	17,941	11,290	7,290	6,659	6,976	7,984
Net Debt ¹	-18,645	-22,362	-24,603	-17,003	-45,779	-45,668	-47,780	-50,289
Reference price ²	72.23	88.49	83.38	100.78	78.98	96.46	96.46	96.46
Nbr of stocks (in thousands)	658,863	659,685	645,288	640,854	627,659	615,810	-	-
Announcement Date	3/17/21	3/10/22	3/15/23	3/21/24	3/14/25	-	-	-

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.($)
BMW AG	8.95x	0.1x	0.71x	4.05%	68.54B
TOYOTA MOTOR CORPORATION	11.34x	1.35x	11.79x	3.14%	254B
GENERAL MOTORS COMPANY	8.72x	0.34x	3.16x	0.76%	71.29B
MERCEDES-BENZ GROUP AG	11.79x	0.21x	2.15x	3.81%	68.64B
VOLKSWAGEN AG	10.61x	0.07x	0.64x	4.04%	62.77B
FORD MOTOR COMPANY	17.58x	0.26x	4.57x	5.07%	51.92B
MAHINDRA & MAHINDRA LIMITED	30.38x	2.81x	19.24x	0.74%	46.11B
HYUNDAI MOTOR COMPANY	6.95x	1.07x	11.34x	3.72%	46.29B
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%