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%

07-09	Stellantis Shares Fall After JPMorgan Downgrade	MT
07-09	Piazza Affari claws back ground; STM leads the gains	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	13,547	-	-
Change	-	-18.46%	50.02%	-43.32%	-24.39%	-50.56%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,903	21,115	20,709	5,365	4,552	3,173
Change	-	-44.59%	125.61%	-50.78%	-1.93%	-74.09%	-15.16%	-30.3%
P/E	3.67x	2.5x	3.56x	6.84x	-1.22x	10.2x	4.2x	2.88x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.24x	0.23x	0.22x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.23x	0.18x	0.08x	0.08x	0.08x
EV / Revenue	0.23x	0.11x	0.23x	0.13x	0.13x	0.03x	0.03x	0.02x
EV / EBITDA	1.44x	0.63x	1.35x	1.33x	3.37x	0.53x	0.36x	0.22x
EV / EBIT	1.91x	0.82x	1.76x	2.44x	-24.6x	1.7x	0.81x	0.4x
EV / FCF	4.02x	1.49x	3.34x	-3.49x	-4.58x	-2.56x	3.29x	1.17x
FCF Yield	24.9%	67%	30%	-28.6%	-21.9%	-39.1%	30.4%	85.8%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.3008	0.5063
Rate of return	-	-	7.33%	5.4%	-	-	6.43%	10.8%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.4593	1.113	1.622
Distribution rate	-	-	26.1%	37%	-	-	27%	31.2%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,390	165,704	170,516
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,203	12,797	14,667
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,157	5,630	7,834
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,424	3,405	5,306
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-8,182	-8,996	-10,375
Reference price ²	16.686	13.264	21.150	12.590	9.461	4.676	4.676	4.676
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.	33.96x	7.78x	19.87x	1.15%	65.76B
MARUTI SUZUKI INDIA LTD	28.49x	2.01x	17x	1.09%	45.81B
KIA CORPORATION	7.17x	0.33x	3.01x	4.32%	40.33B
CHERY AUTOMOBILE CO., LTD.	6x	0.27x	3.45x	5.1%	18.98B
SAIC MOTOR CORPORATION LIMITED	10.05x	0x	0.07x	2.89%	16.83B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	14.27x	0.01x	0.14x	2.25%	9.17B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-39.67x	0.58x	9.83x	0.18%	6.36B
FORD OTOMOTIV SANAYI	7x	0.38x	6.1x	10.69%	6.05B
TOFAS TÜRK OTOMOBIL FABRIKASI ANONIM SIRKETI	8.86x	0.35x	6.49x	6.24%	3.18B
Average	8.46x	1.30x	7.33x	3.77%	23.61B
Weighted average by Cap.	19.11x	2.96x	11.27x	2.59%