Valuation Valeo SE Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 13:50:00 24/07/2026 +04			5-day change	1st Jan Change
14.02 ^EUR	+1.52%		+5.90%	+18.64%

07-23	Valeo: Strong H1, Margin and FCF Beat, Guidance Confirmed Amid Positive China Momentum
07-23	VALEO : Bernstein reiterates its Neutral rating	ZD

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	3,394	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	19.36%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,241	6,969	6,590
Change	-	-18.99%	-7.7%	-17.98%	13.04%	5.46%	-3.75%	-5.44%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.1x	8.11x	6.38x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.98x	0.81x	0.73x
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	0.16x	0.16x
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	2.44x	2.22x	1.99x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.19x	5.93x	4.92x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17.1x	15.6x	12.6x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.84%	6.43%	7.94%
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%	3.66%	4.35%	4.96%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.261	1.734	2.204
Distribution rate	48.6%	40%	44%	62.7%	51.2%	40.8%	35.3%	31.6%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,424	21,075	21,844
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,965	3,137	3,306
EBIT ¹	699	635	838	919	977	1,007	1,175	1,340
Net income ¹	175	230	221	162	200	299.7	415.9	534.5
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,846	3,575	3,195
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.06	14.06	14.06
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.	22.74x	1.53x	11.85x	1.65%	47.82B
WEICHAI POWER CO., LTD.	17.36x	0.74x	5.46x	3.36%	35.97B
DENSO CORPORATION	12.39x	0.66x	5.53x	3.67%	32.74B
HYUNDAI MOBIS CO.,LTD	11.09x	0.68x	8.87x	1.33%	31.68B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.53x	2.62x	9.14x	4.12%	20.97B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.58x	1.02x	5.82x	4.34%	15.75B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.87x	1.11x	11.57x	0.59%	15.81B
BORGWARNER INC.	12.83x	1.01x	6.71x	1.04%	13.2B
Average	15.69x	1.10x	7.77x	2.57%	25.76B
Weighted average by Cap.	16.22x	1.10x	8.06x	2.56%