Valuation Valeo SE Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 15:46:19 14/07/2026 +04			5-day change	1st Jan Change
12.33 ^EUR	-0.86%		-6.60%	+7.33%

07-10	CIC Corporate Upgrades Valeo to Buy Rating	MT
07-07	Gapwaves Secures New SEK6 Million Order from Valeo	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	3,039	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	6.85%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	6,862	6,605	6,255
Change	-	-18.99%	-7.7%	-17.98%	13.04%	-0.06%	-3.74%	-5.3%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	9.82x	7.07x	5.65x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.81x	0.74x	0.67x
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	0.15x	0.14x	0.14x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.34x	0.31x	0.29x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.32x	2.11x	1.89x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	6.89x	5.65x	4.71x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	17.2x	14.8x	12.3x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	5.82%	6.76%	8.16%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.5162	0.6158	0.6937
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	4.13%	4.92%	5.55%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.274	1.769	2.215
Distribution rate	48.6%	40%	44%	62.7%	51.2%	40.5%	34.8%	31.3%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,414	21,081	21,869
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,958	3,131	3,306
EBIT ¹	699	635	838	919	977	995.3	1,170	1,328
Net income ¹	175	230	221	162	200	309.3	426.8	541
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,823	3,566	3,217
Reference price ²	26.58	16.70	13.92	9.31	11.64	12.51	12.51	12.51
Nbr of stocks (in thousands)	241,678	240,821	242,772	242,827	244,433	242,914	-	-
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.	22.5x	1.52x	11.73x	1.67%	47.78B
WEICHAI POWER CO., LTD.	17.36x	0.71x	5.21x	3.36%	34.64B
DENSO CORPORATION	11.97x	0.64x	5.33x	3.8%	31.93B
HYUNDAI MOBIS CO.,LTD	10.32x	0.63x	8.2x	1.42%	29.11B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.88x	2.33x	8.18x	4.53%	18.93B
MAGNA INTERNATIONAL INC.	10.57x	0.5x	4.87x	3.09%	17.45B
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	16.61B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.59x	1.1x	11.58x	0.58%	15.84B
NINGBO TUOPU GROUP CO.,LTD.	29.17x	2.7x	16.06x	1.05%	13.83B
Average	17.17x	1.24x	8.58x	2.63%	25.13B
Weighted average by Cap.	16.94x	1.15x	8.38x	2.61%