Valuation Valeo SE Borsa Italiana

Stocks

Real-time Estimate Tradegate 10:03:24 02/10/2026 +04			5-day change	1st Jan Change
14.06 ^EUR	-3.53%		-0.58%	+24.95%

09-30	Goldman Sachs falls below 5% of Valeo's capital
09-28	From pickups to idle plants: automakers seek lifeline from defence boom	RE

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	3,357	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	18.04%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,163	6,907	6,527
Change	-	-18.99%	-7.7%	-17.98%	13.04%	4.32%	-3.57%	-5.51%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.2x	8.19x	6.37x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.87x	0.8x	0.72x
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	2.21x	1.98x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	6.96x	5.88x	4.92x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	16.6x	15.3x	12.6x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	6.03%	6.55%	7.96%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5104	0.6066	0.697
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.67%	4.36%	5.01%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.246	1.697	2.182
Distribution rate	48.6%	40%	44%	62.7%	51.2%	41%	35.7%	31.9%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,468	21,026	21,742
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,982	3,126	3,292
EBIT ¹	699	635	838	919	977	1,028	1,175	1,327
Net income ¹	175	230	221	162	200	306.6	418.1	531.4
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,806	3,550	3,169
Reference price ²	26.58	16.70	13.92	9.31	11.64	13.90	13.90	13.90
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.($)
CUMMINS INC.	18.08x	1.98x	10.87x	1.62%	71.17B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.49x	1.4x	10.78x	1.81%	46.93B
WEICHAI POWER CO., LTD.	14.44x	0.65x	4.7x	4%	32.15B
DENSO CORPORATION	11.75x	0.56x	4.88x	3.99%	29.29B
HYUNDAI MOBIS CO.,LTD	8.23x	0.49x	6.24x	1.83%	24.79B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.21B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.23B
GENUINE PARTS COMPANY	19.53x	0.86x	10.34x	3.39%	17.25B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.75x	3.08%	17.08B
Average	16.27x	1.13x	8.20x	2.73%	30.68B
Weighted average by Cap.	16.55x	1.27x	8.62x	2.53%