Valuation Valeo SE Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:46:05 04/09/2026 +04			5-day change	1st Jan Change
14.50 ^EUR	+0.21%		+2.73%	+25.76%

08-28	French and Benelux stocks-Factors to watch	RE
08-28	Moody's Revises Valeo Outlook to Stable on Financial Performance, Credit Metrics; Rating Affirmed	MT

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	3,507	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	23.31%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	7,317	7,047	6,673
Change	-	-18.99%	-7.7%	-17.98%	13.04%	6.57%	-3.69%	-5.31%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	11.7x	8.49x	6.63x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.91x	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	0.17x	0.17x	0.16x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.36x	0.33x	0.31x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.45x	2.25x	2.02x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	7.15x	5.98x	4.97x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	16.9x	15.6x	12.9x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.9%	6.42%	7.78%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5103	0.6064	0.697
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	3.51%	4.18%	4.8%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.238	1.711	2.19
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	20,467	21,062	21,813
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	1,023	1,179	1,343
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	3,541	3,166
Reference price ²	26.58	16.70	13.92	9.31	11.64	14.52	14.52	14.52
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

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.	18.66x	1.27x	9.83x	1.99%	42.64B
WEICHAI POWER CO., LTD.	16.3x	0.72x	5.24x	3.52%	34.75B
DENSO CORPORATION	12.16x	0.58x	5.04x	3.83%	30.79B
HYUNDAI MOBIS CO.,LTD	8.99x	0.54x	6.89x	1.66%	27.71B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.28x	2.78x	9.56x	3.97%	21.46B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.79x	1.18x	12.46x	0.62%	17.9B
MAGNA INTERNATIONAL INC.	10.81x	0.51x	5.04x	2.87%	18.29B
CONTINENTAL AG	13.64x	1.39x	7.18x	4.03%	16.63B
BOSCH LIMITED	45.99x	5.03x	35.13x	0.79%	14.62B
Average	19.07x	1.55x	10.71x	2.59%	24.98B
Weighted average by Cap.	17.54x	1.33x	9.34x	2.66%