Company Valuation: Continental AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 24,251 18,623 11,196 15,384 12,964 14,320 14,320 -
Change - -23.21% -39.88% 37.41% -15.73% 10.46% 0% -
Enterprise Value (EV) 1 28,500 22,614 15,696 19,422 16,676 19,450 18,868 18,304
Change - -20.65% -30.59% 23.74% -14.14% 16.63% -3% -2.99%
P/E ratio -25.2x 12.8x 170x 13.3x 11.1x -48.2x 11.4x 9.82x
PBR 1.98x 1.53x 0.84x 1.12x 0.9x 3.23x 2.15x 1.92x
PEG - -0x -1.8x 0x 10.69x 0x -0x 0.6x
Capitalization / Revenue 0.64x 0.55x 0.28x 0.37x 0.33x 0.73x 0.77x 0.76x
EV / Revenue 0.76x 0.67x 0.4x 0.47x 0.42x 0.99x 1.01x 0.97x
EV / EBITDA 9.39x 5.51x 3.96x 4.76x 3.71x 7.49x 5.83x 5.22x
EV / EBIT 21.4x 11.9x 8.05x 7.72x 6.19x 9.69x 8.48x 7.46x
EV / FCF 36.9x 21x 173x 15x 15.9x 12.4x 12x 10.7x
FCF Yield 2.71% 4.76% 0.58% 6.65% 6.31% 8.04% 8.31% 9.34%
Dividend per Share 2 - 2.2 1.5 2.2 2.5 2.575 3.213 3.713
Rate of return - 2.36% 2.68% 2.86% 3.86% 3.6% 4.49% 5.19%
EPS 2 -4.81 7.28 0.33 5.78 5.84 -1.485 6.276 7.291
Distribution rate - 30.2% 455% 38.1% 42.8% -173% 51.2% 50.9%
Net sales 1 37,722 33,765 39,409 41,420 39,719 19,675 18,706 18,875
EBITDA 1 3,034 4,104 3,966 4,079 4,498 2,597 3,236 3,504
EBIT 1 1,333 1,900 1,951 2,517 2,694 2,007 2,225 2,454
Net income 1 -961.9 1,455 66.6 1,156 1,168 -308.1 1,266 1,440
Net Debt 1 4,249 3,991 4,499 4,038 3,712 5,130 4,547 3,984
Reference price 2 121.25 93.11 55.98 76.92 64.82 71.60 71.60 71.60
Nbr of stocks (in thousands) 200,006 200,006 200,006 200,006 200,006 200,006 200,006 -
Announcement Date 3/9/21 3/9/22 3/8/23 3/7/24 3/4/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-47.65x0.98x7.43x3.64% 16.72B
20.21x1.28x10.74x1.64% 37.46B
13x0.76x5.8x3% 37.06B
16.76x0.72x5.59x3.32% 29.42B
9.7x0.59x7.99x1.55% 25.6B
16.35x3.27x11.38x3.81% 22.53B
40.84x4.21x24.41x0.68% 18.18B
13.55x1.05x6.5x-.--% 17.53B
10.83x0.46x5.01x3.58% 15.24B
31.37x1.08x12.04x0.66% 13.75B
Average 12.50x 1.44x 9.69x 2.19% 23.35B
Weighted average by Cap. 13.40x 1.37x 9.28x 2.28%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. CON Stock
  4. Valuation Continental AG