Valuation Volkswagen AG Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 12:05:04 26/08/2026 +04			5-day change	1st Jan Change
72.64 ^EUR	-1.44%		-3.24%	-29.69%

10:16am	Two times, two turning points
08:33am	Volkswagen to Reappear in Indian Court for $1.4 Billion Tax Evasion Case	MT

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	37,144	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-29.07%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	569.3	-2,318	-6,889
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-96.81%	-507.1%	-197.24%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	4.09x	3.17x	2.68x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.19x	0.18x	0.17x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.1x	0.1x	0.1x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.11x	0.11x	0.11x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0x	-0.01x	-0.02x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.02x	-0.06x	-0.16x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.04x	-0.13x	-0.34x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	0.1x	-0.4x	-0.65x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	979%	-252%	-154%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.345	6.505	7.812
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	7.29%	8.87%	10.7%
EPS ²	29.65	29.69	31.98	21.42	13.35	17.94	23.13	27.39
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	29.8%	28.1%	28.5%
Net sales ¹	250,200	279,232	322,284	324,656	321,913	323,382	330,360	337,684
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,710	39,295	43,365
EBIT ¹	19,275	22,124	22,576	19,060	8,868	14,240	17,502	20,088
Net income ¹	14,843	14,867	16,013	10,721	6,673	8,970	11,490	13,208
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,574	-39,461	-44,033
Reference price ²	177.48	116.42	111.80	89.04	103.55	73.30	73.30	73.30
Nbr of stocks (in thousands)	501,295	501,295	501,295	501,295	501,295	501,300	-	-
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	9.94x	1.24x	11.28x	3.32%	229B
GENERAL MOTORS COMPANY	8.04x	0.37x	3.04x	0.84%	75.29B
HYUNDAI MOTOR COMPANY	10.09x	1.31x	14.62x	2.66%	70.22B
FORD MOTOR COMPANY	17.48x	0.31x	4x	4.32%	55.63B
MERCEDES-BENZ GROUP AG	8.39x	0.1x	0.98x	6.94%	48.48B
PORSCHE AG	23.68x	1.32x	7.32x	2.38%	46.86B
VOLKSWAGEN AG	4.09x	0x	0.02x	7.29%	43.35B
HONDA MOTOR CO., LTD.	11.8x	0.63x	8.32x	4.19%	41.45B
BMW AG	8.64x	-0.08x	-0.65x	4.33%	40.54B
Average	11.35x	0.58x	5.44x	4.03%	72.33B
Weighted average by Cap.	10.90x	0.79x	7.33x	3.63%