Valuation Valeo SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:30:17 22/06/2026 +04			5-day change	1st Jan Change
16.46 ^USD	-.--%		-.--%	+30.02%

07-24	VALEO : Gets a Buy rating from Berenberg	ZD
07-23	Valeo: Strong H1, Margin and FCF Beat, Guidance Confirmed Amid Positive China Momentum

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,424	4,022	3,378	2,261	2,844	3,316	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	16.6%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,134	6,855	6,473
Change	-	-18.99%	-7.7%	-17.98%	13.04%	3.9%	-3.91%	-5.56%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	10.8x	7.92x	6.25x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.86x	0.78x	0.7x
PEG	-	0.6x	-3.63x	-0.5x	0.6x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.37x	0.2x	0.15x	0.11x	0.14x	0.16x	0.16x	0.15x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.35x	0.33x	0.3x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.39x	2.19x	1.96x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7x	5.84x	4.86x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	16.5x	15.2x	12.5x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	6.06%	6.6%	8.02%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5142	0.6114	0.6973
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.74%	4.45%	5.08%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.268	1.734	2.195
Distribution rate	48.6%	40%	44%	62.7%	51.2%	40.6%	35.3%	31.8%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,456	21,080	21,831
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,980	3,128	3,298
EBIT ¹	699	635	838	919	977	1,019	1,174	1,333
Net income ¹	175	230	221	162	200	301.6	415.9	525.2
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,818	3,539	3,157
Reference price ²	26.58	16.70	13.92	9.31	11.64	13.73	13.73	13.73
Nbr of stocks (in thousands)	241,678	240,821	242,772	242,827	244,433	241,515	-	-
Announcement Date	25/02/22	23/02/23	29/02/24	27/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	15.53x	1.09x	7.66x	2.59%	25.36B
Weighted average by Cap.	16.02x	1.08x	7.90x	2.6%