Valuation Volkswagen AG Xetra

Equities

Market Closed - Xetra Other stock markets 11:38:17 2026-02-06 am EST			After hours 01:22:01 pm
101.30 ^EUR	-1.36%		101.45	+0.15%

11:50am	Frankfurt Stocks Close: DAX Secures Weekly Gain Amid Ongoing Market Jitters	DP
05:51am	FAW-VW recalls 206,012 Audi compact SUVs in China	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,625	112,849	67,576	58,007	45,553	51,359	51,359	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	12.75%	0%	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	17,705	16,017	12,123
Change	-	57.15%	-71.49%	-27.86%	-46.46%	86.62%	-9.53%	-24.31%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	9.46x	4.65x	3.84x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.27x	0.26x	0.25x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.16x	0.16x	0.15x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.05x	0.05x	0.04x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.51x	0.39x	0.27x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	1.79x	0.91x	0.58x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	6.04x	3.94x	1.73x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	16.6%	25.4%	58%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.374	6.346	7.744
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.28%	6.22%	7.58%
EPS ²	16.66	29.65	29.69	31.98	-	10.8	21.96	26.59
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	40.5%	28.9%	29.1%
Net sales ¹	222,884	250,200	279,232	322,284	324,656	324,231	330,225	339,608
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,908	40,773	44,941
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,886	17,517	20,813
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,324	11,001	13,539
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-33,655	-35,342	-39,236
Reference price ²	152.42	177.48	116.42	111.80	89.04	102.10	102.10	102.10
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	501,295	-
Announcement Date	2/26/21	3/15/22	3/14/23	3/13/24	3/11/25	-	-	-

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.($)
TOYOTA MOTOR CORPORATION	13.32x	1.52x	13.17x	2.58%	308B
HYUNDAI MOTOR COMPANY	10.81x	1.29x	13.79x	2.41%	77.55B
GENERAL MOTORS COMPANY	6.87x	0.34x	2.84x	0.88%	75.3B
MERCEDES-BENZ GROUP AG	11.34x	0.18x	1.97x	3.87%	66.31B
BMW AG	8.24x	0.07x	0.47x	4.4%	64.54B
FORD MOTOR COMPANY	-5.98x	0.27x	4.44x	4.92%	54.67B
MAHINDRA & MAHINDRA LIMITED	28.91x	2.67x	18.27x	0.78%	44.19B
HONDA MOTOR CO., LTD.	14.41x	0.63x	10.55x	4.34%	40.66B
SUZUKI MOTOR CORPORATION	11.14x	0.63x	4.69x	2.07%	27.26B
Average	11.01x	0.84x	7.80x	2.92%	84.24B
Weighted average by Cap.	11.32x	1.04x	9.37x	2.8%