Valuation Mercedes-Benz Group AG

Equities

Real-time Estimate Tradegate Other stock markets 17:51:30 05/03/2026 +04			5-day change	1st Jan Change
56.40 ^EUR	-0.20%		-4.44%	-6.14%

03-04	More New Electric Cars – Experts Observe Reluctance	DP
03-04	Car Sales in Germany Rise - More Electric Vehicles	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	61,826	72,310	65,688	65,111	50,816	53,722	53,722	-
Change	-	16.96%	-9.16%	-0.88%	-21.95%	5.72%	0%	-
Enterprise Value (EV) ¹	43,971	51,305	39,051	33,452	19,399	22,041	22,629	20,920
Change	-	16.68%	-23.89%	-14.34%	-42.01%	13.62%	2.67%	-7.55%
P/E ratio	17x	3.14x	4.53x	4.65x	5.28x	11.2x	9.42x	7.26x
PBR	1.02x	1x	0.77x	0.72x	0.58x	0.59x	0.57x	0.54x
PEG	-	0x	-0.1x	-7x	-0.2x	-0.2x	0.6x	0.2x
Capitalization / Revenue	0.4x	0.43x	0.44x	0.42x	0.35x	0.43x	0.4x	0.39x
EV / Revenue	0.28x	0.31x	0.26x	0.22x	0.13x	0.17x	0.17x	0.15x
EV / EBITDA	2.83x	1.42x	1.45x	1.27x	0.95x	1.76x	1.56x	1.29x
EV / EBIT	6.66x	1.76x	1.91x	1.7x	1.43x	3.11x	3.11x	2.24x
EV / FCF	5.32x	5.96x	4.8x	2.96x	2.12x	3.91x	4.67x	3.41x
FCF Yield	18.8%	16.8%	20.8%	33.8%	47.2%	25.6%	21.4%	29.3%
Dividend per Share ²	1.35	5	5.2	5.3	4.3	2.282	3.288	3.555
Rate of return	2.34%	7.4%	8.47%	8.47%	7.99%	4.04%	5.82%	6.29%
EPS ²	3.39	21.5	13.55	13.46	10.19	5.34	6.002	7.78
Distribution rate	39.8%	23.3%	38.4%	39.4%	42.2%	43.9%	54.8%	45.7%
Net sales ¹	154,309	167,971	150,017	153,218	145,594	132,214	133,287	137,489
EBITDA ¹	15,560	36,049	26,979	26,323	20,371	12,501	14,519	16,214
EBIT ¹	6,603	29,069	20,458	19,660	13,599	5,820	7,286	9,347
Net income ¹	3,600	23,006	14,501	14,261	10,207	5,141	5,780	7,225
Net Debt ¹	-17,855	-21,005	-26,637	-31,659	-31,417	-31,681	-31,093	-32,802
Reference price ²	57.79	67.59	61.40	62.55	53.80	56.52	56.52	56.52
Nbr of stocks (in thousands)	1,069,837	1,069,837	1,069,837	1,040,937	944,530	950,502	950,502	-
Announcement Date	18/02/21	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	10.87x	0.17x	1.76x	4.04%	62.48B
TOYOTA MOTOR CORPORATION	12.09x	1.52x	13.53x	2.75%	292B
HYUNDAI MOTOR COMPANY	11.09x	1.3x	13.89x	2.35%	78.88B
GENERAL MOTORS COMPANY	6.55x	0.32x	2.6x	0.93%	71.05B
BMW AG	7.67x	0.04x	0.28x	4.73%	59.21B
VOLKSWAGEN AG	8.74x	0.04x	0.39x	4.69%	55.45B
FORD MOTOR COMPANY	35.65x	0.27x	3.92x	4.7%	51.11B
MAHINDRA & MAHINDRA LIMITED	25.27x	2.38x	16.29x	0.89%	39.53B
HONDA MOTOR CO., LTD.	13.04x	0.53x	8.63x	4.91%	35.96B
SUZUKI MOTOR CORPORATION	10.28x	0.6x	4.45x	2.26%	25.57B
Average	14.12x	0.72x	6.58x	3.22%	77.14B
Weighted average by Cap.	13.02x	0.94x	8.62x	3.05%