Company Valuation: Peugeot Invest

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,075 2,211 2,519 1,815 1,881 1,253 - -
Change - -28.11% 13.97% -27.97% 3.63% -33.37% - -
Enterprise Value (EV) 1 4,279 3,161 2,519 2,366 2,257 1,730 1,730 1,446
Change - -26.12% -20.3% -6.1% -4.61% -23.35% 0% -16.39%
P/E 6.74x 9.31x 18.4x 12.4x 8.41x 5.8x 5.82x 5.63x
PBR 0.55x 0.46x - 0.4x 0.45x 0.32x 0.32x 0.3x
PEG - -0.2x -0.4x 1.71x 0.2x -1.76x -16.9x 1.72x
Capitalization / Revenue 4.76x 6.88x 9.3x 7.25x 5.19x 4.78x 4.78x -
EV / Revenue 6.63x 9.84x 9.3x 9.46x 6.23x 6.6x 6.6x -
EV / EBITDA 7.01x 11.1x 10.6x 11.1x 6.9x 7.53x 7.58x -
EV / EBIT 7.02x 11.1x 10.9x 11.1x 6.93x 7.59x 7.65x -
EV / FCF 47.9x 12.8x 10.1x 6.9x -4,037x 7.65x 7.71x -
FCF Yield 2.09% 7.81% 9.88% 14.5% -0.02% 13.1% 13% -
Dividend per Share 2 2.65 2.85 3.25 3.25 3.25 3.422 2.952 1.625
Rate of return 2.14% 3.2% 3.21% 4.45% 4.29% 6.78% 5.84% 3.22%
EPS 2 18.41 9.56 5.5 5.9 9.01 8.714 8.684 8.968
Distribution rate 14.4% 29.8% 59.1% 55.1% 36.1% 39.3% 34% 18.1%
Net sales 1 645.8 321.4 271 250.2 362.3 262 262 -
EBITDA 1 610.6 285.5 237 213.5 326.9 229.8 228.1 -
EBIT 1 609.7 284.7 230.4 212.2 325.7 228 226 -
Net income 1 454.5 237.4 136.6 146.3 223.5 211 209 -
Net Debt 1 1,204 950.6 - 551 376 476.5 476.5 193
Reference price 2 124.00 89.00 101.40 73.10 75.80 50.50 50.50 50.50
Nbr of stocks (in thousands) 24,798 24,837 24,846 24,825 24,811 24,814 - -
Announcement Date 22/03/22 23/03/23 21/03/24 21/03/25 26/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.44x5.53x11.83x2.15% 165B
14.04x3.43x - 2.51% 150B
16.29x7.32x - 1.54% 102B
20.56x11.59x16.81x4.36% 73.56B
13.46x5.22x - 1.94% 49.51B
11.24x1.69x5.17x1.31% 45.26B
5.15x5.33x3.83x3.55% 35.73B
13.59x5.05x15.75x1.93% 31.72B
Average 14.22x 5.65x 10.68x 2.41% 81.65B
Weighted average by Cap. 15.75x 5.68x 11.56x 2.38%

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