|
Market Closed -
Euronext Paris
19:55:00 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 14.86 EUR | +2.38% |
|
-0.30% | +27.68% |
| 09-24 | Valeo diversifies into drone motors in Auvergne-Rhône-Alpes |  |
| 09-23 | Valeo SE : Jefferies gives a Buy rating | ZD |
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 | 3,588 | - | - |
| Change | - | -37.39% | -16% | -33.06% | 25.77% | 26.15% | - | - |
| Enterprise Value (EV) 1 | 9,905 | 8,024 | 7,406 | 6,074 | 6,866 | 7,393 | 7,133 | 6,752 |
| Change | - | -18.99% | -7.7% | -17.98% | 13.04% | 7.68% | -3.52% | -5.34% |
| P/E | 36.9x | 17.6x | 15.3x | 13.9x | 14.2x | 12x | 8.7x | 6.8x |
| PBR | 1.74x | 1.05x | 0.95x | 0.61x | 0.86x | 0.93x | 0.85x | 0.76x |
| 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 | 0.18x | 0.17x | 0.16x |
| EV / Revenue | 0.57x | 0.4x | 0.34x | 0.28x | 0.33x | 0.36x | 0.34x | 0.31x |
| EV / EBITDA | 4.29x | 3.34x | 2.8x | 2.12x | 2.23x | 2.47x | 2.28x | 2.04x |
| EV / EBIT | 14.2x | 12.6x | 8.84x | 6.61x | 7.03x | 7.21x | 6.06x | 5.04x |
| EV / FCF | 35.8x | 19.1x | 16.1x | 13.1x | 13x | 17.1x | 15.8x | 13x |
| FCF Yield | 2.8% | 5.22% | 6.22% | 7.62% | 7.69% | 5.84% | 6.34% | 7.69% |
| 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% | 3.44% | 4.08% | 4.69% |
| EPS 2 | 0.72 | 0.95 | 0.91 | 0.67 | 0.82 | 1.242 | 1.708 | 2.186 |
| Distribution rate | 48.6% | 40% | 44% | 62.7% | 51.2% | 41.1% | 35.5% | 31.9% |
| Net sales 1 | 17,262 | 20,037 | 22,044 | 21,492 | 20,900 | 20,465 | 21,052 | 21,791 |
| EBITDA 1 | 2,308 | 2,401 | 2,647 | 2,863 | 3,082 | 2,987 | 3,132 | 3,303 |
| EBIT 1 | 699 | 635 | 838 | 919 | 977 | 1,025 | 1,178 | 1,340 |
| Net income 1 | 175 | 230 | 221 | 162 | 200 | 305.7 | 421.1 | 532.3 |
| Net Debt 1 | 3,481 | 4,002 | 4,028 | 3,813 | 4,022 | 3,805 | 3,545 | 3,164 |
| Reference price 2 | 26.58 | 16.70 | 13.92 | 9.31 | 11.64 | 14.86 | 14.86 | 14.86 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.96x | 0.36x | 2.47x | 3.44% | 4.09B | |
| 19.12x | 1.31x | 10.09x | 1.94% | 43.83B | |
| 14.06x | 0.65x | 4.7x | 4.11% | 32.16B | |
| 12.24x | 0.58x | 5.1x | 3.82% | 30.65B | |
| 7.9x | 0.47x | 5.98x | 1.91% | 23.94B | |
| 14.09x | 2.56x | 8.8x | 4.33% | 19.88B | |
| 30.73x | 1.21x | 12.83x | 0.6% | 18.2B | |
| 10.44x | 0.49x | 4.79x | 3.04% | 17.26B | |
| 13.16x | 1.35x | 6.98x | 4.18% | 15.73B | |
| 47.27x | 5.17x | 36.12x | 0.76% | 14.8B | |
| Average | 18.10x | 1.41x | 9.79x | 2.81% | 22.05B | |
| Weighted average by Cap. | 17.36x | 1.31x | 9.24x | 2.81% |
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
- Valuation Valeo SE
Select your edition
All financial news and data tailored to specific country editions
