Valuation Stellantis N.V.

Equities

Real-time Borsa Italiana Other stock markets 14:21:50 14/05/2026 +04			5-day change	1st Jan Change
6.671 ^EUR	+3.06%		+4.21%	-29.42%

02:01pm	Stellantis in talks with Huawei and Jac to revive Maserati	AN
12:05pm	Indices and Stellantis bullish; focus on US-China	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	52,271	42,620	63,841	34,521	27,330	18,756	-	-
Change	-	-18.46%	49.79%	-45.93%	-20.83%	-31.37%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,805	19,393	20,636	11,641	10,185	9,475
Change	-	-44.59%	125.09%	-54.69%	6.41%	-43.59%	-12.5%	-6.97%
P/E ratio	3.67x	2.5x	3.56x	6.84x	-1.22x	12.2x	4.97x	3.58x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.34x	0.32x	0.3x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.22x	0.18x	0.12x	0.11x	0.11x
EV / Revenue	0.23x	0.11x	0.23x	0.12x	0.13x	0.07x	0.06x	0.06x
EV / EBITDA	1.44x	0.63x	1.34x	1.22x	3.36x	1.09x	0.76x	0.63x
EV / EBIT	1.91x	0.82x	1.76x	2.24x	-24.5x	3.47x	1.7x	1.21x
EV / FCF	4.02x	1.49x	3.33x	-3.21x	-4.56x	-5.67x	6.57x	3.4x
FCF Yield	24.9%	67%	30%	-31.2%	-21.9%	-17.6%	15.2%	29.4%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.3536	0.4636
Rate of return	-	-	7.33%	5.4%	-	-	5.46%	7.16%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.5304	1.303	1.808
Distribution rate	-	-	26.1%	37%	-	-	27.1%	25.6%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	160,282	166,554	171,384
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,639	13,473	14,981
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,350	5,994	7,858
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,402	3,786	5,419
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-7,115	-8,571	-9,280
Reference price ²	16.686	13.264	21.150	12.590	9.461	6.473	6.473	6.473
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,018,493	2,741,932	2,888,724	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.($)
STELLANTIS N.V.	12.2x	0.07x	1.09x	-.--%	21.96B
FERRARI N.V.	29.45x	6.76x	17.28x	1.37%	58.45B
PORSCHE AG	24.91x	1.38x	7.83x	2.23%	49.17B
KIA CORPORATION	8.29x	0.41x	3.76x	3.78%	46.79B
MARUTI SUZUKI INDIA LTD	26.79x	1.86x	15.74x	1.16%	43.04B
SAIC MOTOR CORPORATION LIMITED	12.72x	0.03x	0.71x	2.31%	22.38B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	19.92x	0.13x	2.36x	1.67%	11.81B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-77.69x	0.8x	25.5x	0.26%	9.67B
FORD OTOMOTIV SANAYI	6.41x	0.44x	6.58x	12.46%	7.22B
TOFAS TÜRK OTOMOBIL FABRIKASI ANONIM SIRKETI	8.69x	0.39x	6.98x	5.75%	3.31B
Average	7.17x	1.23x	8.78x	3.1%	27.38B
Weighted average by Cap.	16.80x	2.11x	9.62x	2.19%