Valuation Mercedes-Benz Group AG

Stocks

Market Closed - Xetra Other stock markets 19:38:25 16/07/2026 +04			After hours 20:31:36
45.86 ^EUR	-0.92%		45.84	-0.03%

12:52pm	MERCEDES-BENZ GROUP : Deutsche Bank reiterates its Buy rating	ZD
08:31am	Where Electric Cars Are in High Demand, and Where They Are Not Right Now	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,310	65,688	65,111	50,816	57,467	42,784	-	-
Change	-	-9.16%	-0.88%	-21.95%	13.09%	-25.55%	-	-
Enterprise Value (EV) ¹	51,305	39,051	33,452	19,399	25,305	14,205	13,560	12,050
Change	-	-23.89%	-14.34%	-42.01%	30.45%	-43.86%	-4.54%	-11.14%
P/E	3.14x	4.53x	4.65x	5.28x	11.2x	8.03x	6.42x	5.54x
PBR	1x	0.77x	0.72x	0.58x	0.62x	0.47x	0.45x	0.43x
PEG	-	-0.1x	-7x	-0.2x	-0.2x	1.01x	0.3x	0.3x
Capitalization / Revenue	0.43x	0.44x	0.42x	0.35x	0.43x	0.32x	0.32x	0.31x
EV / Revenue	0.31x	0.26x	0.22x	0.13x	0.19x	0.11x	0.1x	0.09x
EV / EBITDA	1.42x	1.45x	1.27x	0.95x	1.94x	1.01x	0.85x	0.72x
EV / EBIT	1.76x	1.91x	1.7x	1.43x	4.35x	2.07x	1.58x	1.28x
EV / FCF	5.96x	4.8x	2.96x	2.12x	4.67x	3.27x	2.52x	1.97x
FCF Yield	16.8%	20.8%	33.8%	47.2%	21.4%	30.5%	39.7%	50.8%
Dividend per Share ²	5	5.2	5.3	4.3	3.5	3.289	3.501	3.884
Rate of return	7.4%	8.47%	8.47%	7.99%	5.83%	7.11%	7.57%	8.39%
EPS ²	21.5	13.55	13.46	10.19	5.34	5.763	7.208	8.361
Distribution rate	23.3%	38.4%	39.4%	42.2%	65.5%	57.1%	48.6%	46.5%
Net sales ¹	167,971	150,017	153,218	145,594	132,214	131,709	135,761	138,779
EBITDA ¹	36,049	26,979	26,323	20,371	13,043	14,055	15,918	16,796
EBIT ¹	29,069	20,458	19,660	13,599	5,820	6,857	8,579	9,398
Net income ¹	23,006	14,501	14,261	10,207	5,141	5,576	6,746	7,460
Net Debt ¹	-21,005	-26,637	-31,659	-31,417	-32,162	-28,578	-29,224	-30,734
Reference price ²	67.59	61.40	62.55	53.80	60.07	46.28	46.28	46.28
Nbr of stocks (in thousands)	1,069,837	1,069,837	1,040,937	944,530	956,669	924,351	-	-
Announcement Date	24/02/22	17/02/23	22/02/24	20/02/25	12/02/26	-	-	-

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.($)
MERCEDES-BENZ GROUP AG	8.03x	0.11x	1.01x	7.11%	48.93B
TOYOTA MOTOR CORPORATION	9.64x	1.24x	11.45x	3.54%	210B
GENERAL MOTORS COMPANY	6.42x	0.33x	2.65x	0.96%	70.01B
HYUNDAI MOTOR COMPANY	9.82x	1.27x	13.85x	2.58%	66.99B
FORD MOTOR COMPANY	21.57x	0.29x	3.71x	4.25%	56.5B
PORSCHE AG	25.38x	1.34x	7.54x	2.32%	46.31B
VOLKSWAGEN AG	3.9x	0x	0.03x	7.61%	43.3B
BMW AG	7.92x	-0.07x	-0.61x	4.94%	40.92B
HONDA MOTOR CO., LTD.	13.56x	0.6x	7.17x	4.63%	36.3B
MAHINDRA & MAHINDRA LIMITED	21.75x	1.89x	13.72x	1.15%	35.81B
Average	12.80x	0.70x	6.05x	3.91%	65.51B
Weighted average by Cap.	11.73x	0.82x	7.41x	3.69%