Valuation Volkswagen CINNOBER BOAT

Stocks

Real-time Estimate Tradegate Other stock markets 21:03:25 22/06/2026 +04			5-day change	1st Jan Change
79.83 ^EUR	0.00%		0.00%	-

08:48pm	Porsche CEO confirms forecast despite persistent challenges, speech text shows	RE
07:42pm	Insider: VW Executive Obrowski Set to Become Deutsche Bahn's New CFO	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	112,849	67,576	58,007	45,553	52,367	40,740	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-22.2%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	4,290	1,444	-3,694
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-75.99%	-66.33%	-355.78%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	4.07x	3.29x	2.84x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.2x	0.2x	0.18x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.1x	0.1x	0.2x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.13x	0.12x	0.12x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0.01x	0x	-0.01x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.12x	0.04x	-0.08x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.27x	0.08x	-0.17x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	0.84x	0.22x	-0.36x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	119%	465%	-278%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.993	7.252	8.254
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	7.45%	9.01%	10.3%
EPS ²	29.65	29.69	31.98	21.42	13.35	19.75	24.42	28.35
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	30.3%	29.7%	29.1%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	325,488	332,142	341,739
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,826	41,209	43,911
EBIT ¹	19,275	22,124	22,576	19,060	8,868	15,695	18,728	21,187
Net income ¹	14,843	14,867	16,013	10,721	6,673	9,900	12,423	14,155
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,451	-39,296	-44,435
Reference price ²	177.48	116.42	111.80	89.04	103.55	80.44	80.44	80.44
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,295	-	-
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOYOTA MOTOR CORPORATION	9.1x	1.3x	11.85x	3.67%	224B
HYUNDAI MOTOR COMPANY	13.6x	1.44x	15.52x	1.85%	90.56B
GENERAL MOTORS COMPANY	6.64x	0.34x	2.72x	0.94%	71.49B
FORD MOTOR COMPANY	21.7x	0.29x	3.94x	4.29%	56.02B
PORSCHE AG	26.39x	1.43x	8.06x	2.16%	50.14B
MERCEDES-BENZ GROUP AG	7.69x	0.09x	0.87x	7.52%	48B
BMW AG	7.2x	-0.06x	-0.52x	5.18%	41.76B
MAHINDRA & MAHINDRA LIMITED	23.86x	2.23x	15.36x	0.95%	36.42B
HONDA MOTOR CO., LTD.	13.9x	0.58x	6.96x	4.96%	34.09B
Average	14.45x	0.85x	7.20x	3.5%	72.54B
Weighted average by Cap.	12.71x	0.98x	8.73x	3.35%