Valuation Valeo SE London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 19:36:30 05/08/2026 +04			5-day change	1st Jan Change
15.06 ^EUR	+3.06%		+5.85%	+30.99%

04:27pm	France's drone production shifts from policy ambition to factory floor	RE
08-03	Goldman Sachs strengthens its Valeo voting rights stake, BlackRock trims its equity holding

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	3,541	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	24.49%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,351	7,079	6,705
Change	-	-18.99%	-7.7%	-17.98%	13.04%	7.06%	-3.7%	-5.29%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.8x	8.56x	6.69x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.92x	0.84x	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	0.17x	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	2.46x	2.26x	2.03x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.21x	6.03x	5.03x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17x	15.6x	12.9x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.88%	6.39%	7.75%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5103	0.6067	0.6973
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.48%	4.14%	4.76%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.238	1.713	2.192
Distribution rate	48.6%	40%	44%	62.7%	51.2%	41.2%	35.4%	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	2,982	3,129	3,298
EBIT ¹	699	635	838	919	977	1,019	1,174	1,333
Net income ¹	175	230	221	162	200	292.9	409.5	523.7
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,810	3,539	3,164
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.66	14.66	14.66
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.	19.4x	1.31x	10.02x	1.91%	42.8B
WEICHAI POWER CO., LTD.	17.42x	0.76x	5.6x	3.34%	36.76B
HYUNDAI MOBIS CO.,LTD	10.23x	0.63x	8x	1.45%	30.09B
DENSO CORPORATION	12.17x	0.56x	4.94x	3.88%	30.08B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.68x	2.7x	9.44x	4.07%	21.35B
MAGNA INTERNATIONAL INC.	10.98x	0.52x	5.04x	2.82%	18.62B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.73x	1.14x	11.9x	0.56%	16.58B
CONTINENTAL AG	11.92x	1.12x	5.88x	3.97%	16.41B
BORGWARNER INC.	12.66x	0.99x	6.56x	1.06%	12.93B
Average	15.36x	1.08x	7.49x	2.56%	25.07B
Weighted average by Cap.	15.50x	1.05x	7.53x	2.63%