|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66.62 CAD | -0.80% |
|
-4.56% | +10.89% |
| 11:50pm | Magna International Inc. Deepens China Footprint to Meet Growing EV Demand | CI |
| Nov. 12 | GM pushes its suppliers to turn the page on China |  |
Company Valuation: Magna International Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 21,164 | 24,324 | 16,063 | 16,981 | 11,998 | 13,407 | - | - |
| Change | - | 14.93% | -33.96% | 5.72% | -29.34% | 11.74% | - | - |
| Enterprise Value (EV) 1 | 21,998 | 25,369 | 18,338 | 22,885 | 16,157 | 17,637 | 17,403 | 16,864 |
| Change | - | 15.33% | -27.72% | 24.8% | -29.4% | 9.16% | -1.33% | -3.09% |
| P/E ratio | 28.1x | 16.2x | 27.7x | 14x | 11.9x | 9.58x | 8.21x | 7.54x |
| PBR | 1.87x | 2.04x | 1.47x | 1.43x | 1.04x | 1.04x | 0.92x | 0.85x |
| PEG | - | 0.2x | -0.5x | 0x | -0.7x | 0.2x | 0.5x | 0.85x |
| Capitalization / Revenue | 0.65x | 0.67x | 0.42x | 0.4x | 0.28x | 0.32x | 0.32x | 0.31x |
| EV / Revenue | 0.67x | 0.7x | 0.48x | 0.53x | 0.38x | 0.42x | 0.41x | 0.39x |
| EV / EBITDA | 7.23x | 7.09x | 5.95x | 6.23x | 4.21x | 4.59x | 4.27x | 3.99x |
| EV / EBIT | 13.1x | 12.3x | 11x | 10.2x | 6.94x | 7.93x | 7.08x | 6.44x |
| EV / FCF | 10.3x | 16.2x | 44.3x | 35.3x | 11.1x | 14.5x | 12.9x | 10.6x |
| FCF Yield | 9.7% | 6.18% | 2.26% | 2.84% | 9.01% | 6.91% | 7.76% | 9.43% |
| Dividend per Share 2 | 1.63 | 1.72 | 1.8 | 1.84 | 1.9 | 1.937 | 1.95 | 1.971 |
| Rate of return | 2.3% | 2.13% | 3.2% | 3.1% | 4.55% | 4.07% | 4.1% | 4.14% |
| EPS 2 | 2.52 | 5 | 2.03 | 4.23 | 3.52 | 4.967 | 5.796 | 6.313 |
| Distribution rate | 64.7% | 34.4% | 88.7% | 43.5% | 54% | 39% | 33.6% | 31.2% |
| Net sales 1 | 32,647 | 36,242 | 37,840 | 42,797 | 42,836 | 41,581 | 42,089 | 43,435 |
| EBITDA 1 | 3,042 | 3,576 | 3,081 | 3,674 | 3,839 | 3,847 | 4,073 | 4,223 |
| EBIT 1 | 1,676 | 2,064 | 1,662 | 2,238 | 2,329 | 2,224 | 2,457 | 2,618 |
| Net income 1 | 757 | 1,514 | 592 | 1,213 | 1,009 | 1,385 | 1,560 | 1,579 |
| Net Debt 1 | 834 | 1,045 | 2,275 | 5,904 | 4,159 | 4,231 | 3,996 | 3,457 |
| Reference price 2 | 70.72 | 80.88 | 56.20 | 59.28 | 41.76 | 47.57 | 47.57 | 47.57 |
| Nbr of stocks (in thousands) | 299,264 | 300,753 | 285,819 | 286,439 | 287,342 | 281,814 | - | - |
| Announcement Date | 2/19/21 | 2/11/22 | 2/10/23 | 2/9/24 | 2/14/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.64x | 0.43x | 4.61x | 4.05% | 13.49B | |
| 12.17x | 0.75x | 5.42x | 3.14% | 36.13B | |
| 20.92x | 1.14x | 9.81x | 1.78% | 32.84B | |
| 17.65x | 3.55x | 12.32x | 3.53% | 23.91B | |
| 12.7x | 0.46x | 3.62x | 4.34% | 21.46B | |
| 6.72x | 0.29x | 3.85x | 2.29% | 17.98B | |
| 56.08x | 1.13x | 7.1x | -.--% | 16.61B | |
| 35.78x | 3.52x | 20.36x | 0.81% | 14.97B | |
| 101.43x | 0.89x | 6.6x | 4.36% | 14.66B | |
| 28.5x | 1.01x | 11.2x | 0.72% | 13.1B | |
| Average | 30.16x | 1.32x | 8.49x | 2.5% | 20.51B | |
| Weighted average by Cap. | 26.32x | 1.31x | 8.23x | 2.59% |
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
- Stock Market
- Equities
- MG Stock
- Valuation Magna International Inc.
Select your edition
All financial news and data tailored to specific country editions
