Valuation Peugeot SA Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets 20:39:42 15/01/2021 +04			5-day change	1st Jan Change
21.85 ^EUR	-4.21%		-1.09%	-2.32%

10:32am	European markets seen directionless at the open	AN
08:56am	Stellantis, Urso pushes for more models at Mirafiori	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,271	42,620	63,939	36,243	27,403	14,969	-	-
Change	-	-18.46%	50.02%	-43.32%	-24.39%	-45.38%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,903	21,115	20,709	6,830	6,113	4,785
Change	-	-44.59%	125.61%	-50.78%	-1.93%	-67.02%	-10.5%	-21.71%
P/E	3.67x	2.5x	3.56x	6.84x	-1.22x	11.3x	4.45x	3.14x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.27x	0.25x	0.24x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.23x	0.18x	0.09x	0.09x	0.09x
EV / Revenue	0.23x	0.11x	0.23x	0.13x	0.13x	0.04x	0.04x	0.03x
EV / EBITDA	1.44x	0.63x	1.35x	1.33x	3.37x	0.67x	0.48x	0.32x
EV / EBIT	1.91x	0.82x	1.76x	2.44x	-24.6x	2.11x	1.11x	0.63x
EV / FCF	4.02x	1.49x	3.34x	-3.49x	-4.58x	-3.19x	4.83x	1.81x
FCF Yield	24.9%	67%	30%	-28.6%	-21.9%	-31.4%	20.7%	55.3%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.2929	0.5006
Rate of return	-	-	7.33%	5.4%	-	-	5.67%	9.69%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.4564	1.162	1.645
Distribution rate	-	-	26.1%	37%	-	-	25.2%	30.4%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,787	165,932	170,535
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,265	12,803	14,780
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,235	5,521	7,651
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,510	3,421	5,231
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-8,138	-8,856	-10,183
Reference price ²	16.686	13.264	21.150	12.590	9.461	5.166	5.166	5.166
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,023,099	2,878,734	2,896,367	2,897,508	-	-
Announcement Date	23/02/22	22/02/23	15/02/24	26/02/25	26/02/26	-	-	-

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.($)
FERRARI N.V.	34.11x	7.82x	19.96x	1.14%	66.28B
MARUTI SUZUKI INDIA LTD	27.74x	1.94x	16.45x	1.12%	44.38B
KIA CORPORATION	6.62x	0.29x	2.62x	4.66%	37.82B
CHERY AUTOMOBILE CO., LTD.	6.07x	0.27x	3.45x	4.85%	19.09B
SAIC MOTOR CORPORATION LIMITED	10.5x	0.01x	0.17x	2.8%	17.45B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	14.77x	0.03x	0.53x	2.17%	9.38B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-24.34x	0.58x	21.08x	0.14%	6.3B
FORD OTOMOTIV SANAYI	7.03x	0.38x	6.11x	10.66%	6.05B
TOFAS TÜRK OTOMOBIL FABRIKASI ANONIM SIRKETI	8.78x	0.35x	6.44x	6.3%	3.14B
Average	10.14x	1.30x	8.54x	3.76%	23.32B
Weighted average by Cap.	19.52x	2.99x	11.51x	2.61%