|
Market Closed -
OTC Markets
23:58:08 21/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 16.04 USD | -2.79% |
|
-.--% | +26.70% |
| 10-09 | Valeo SE : UBS reaffirms its Neutral rating | ZD |
| 10-08 | DAX Stumbles - Oil Price Rises Sharply | RE |
Company Valuation: Valeo SE
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 | 3,264 | - | - |
| Change | - | -37.39% | -16% | -33.06% | 25.77% | 14.77% | - | - |
| Enterprise Value (EV) 1 | 9,905 | 8,024 | 7,406 | 6,074 | 6,866 | 7,112 | 6,871 | 6,512 |
| Change | - | -18.99% | -7.7% | -17.98% | 13.04% | 3.58% | -3.39% | -5.23% |
| P/E | 36.9x | 17.6x | 15.3x | 13.9x | 14.2x | 11.3x | 8.29x | 6.37x |
| PBR | 1.74x | 1.05x | 0.95x | 0.61x | 0.86x | 0.9x | 0.83x | 0.75x |
| 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 | 2.4x | 2.22x | 1.98x |
| EV / EBIT | 14.2x | 12.6x | 8.84x | 6.61x | 7.03x | 6.97x | 5.88x | 4.89x |
| EV / FCF | 35.8x | 19.1x | 16.1x | 13.1x | 13x | 16.4x | 15.2x | 13.1x |
| FCF Yield | 2.8% | 5.22% | 6.22% | 7.62% | 7.69% | 6.1% | 6.57% | 7.62% |
| Dividend per Share 2 | 0.35 | 0.38 | 0.4 | 0.42 | 0.42 | 0.4859 | 0.5606 | 0.6364 |
| Rate of return | 1.32% | 2.28% | 2.87% | 4.51% | 3.61% | 3.6% | 4.15% | 4.71% |
| EPS 2 | 0.72 | 0.95 | 0.91 | 0.67 | 0.82 | 1.201 | 1.631 | 2.12 |
| Distribution rate | 48.6% | 40% | 44% | 62.7% | 51.2% | 40.5% | 34.4% | 30% |
| Net sales 1 | 17,262 | 20,037 | 22,044 | 21,492 | 20,900 | 20,454 | 20,993 | 21,701 |
| EBITDA 1 | 2,308 | 2,401 | 2,647 | 2,863 | 3,082 | 2,969 | 3,101 | 3,282 |
| EBIT 1 | 699 | 635 | 838 | 919 | 977 | 1,020 | 1,170 | 1,331 |
| Net income 1 | 175 | 230 | 221 | 162 | 200 | 295.5 | 401.3 | 515.1 |
| Net Debt 1 | 3,481 | 4,002 | 4,028 | 3,813 | 4,022 | 3,848 | 3,607 | 3,248 |
| Reference price 2 | 26.58 | 16.70 | 13.92 | 9.31 | 11.64 | 13.52 | 13.52 | 13.52 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 2.01x | 11x | 1.6% | 72.05B | |
| 20.41x | 1.4x | 10.75x | 1.82% | 46.51B | |
| 14.05x | 0.63x | 4.54x | 4.11% | 31.37B | |
| 11.7x | 0.55x | 4.85x | 4.02% | 28.91B | |
| 7.76x | 0.46x | 5.87x | 1.95% | 23.67B | |
| 14.5x | 2.63x | 9.04x | 4.2% | 20.44B | |
| 19.83x | 0.87x | 10.47x | 3.34% | 17.51B | |
| 10.29x | 0.48x | 4.73x | 3.1% | 16.97B | |
| 28.28x | 1.12x | 11.9x | 0.65% | 16.64B | |
| Average | 16.12x | 1.13x | 8.13x | 2.75% | 30.45B | |
| Weighted average by Cap. | 16.49x | 1.28x | 8.61x | 2.55% |
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
- Stock Market
- Stocks
- FR Stock
- VLEEF Stock
- Valuation Valeo SE
Select your edition
All financial news and data tailored to specific country editions
