Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 09:06:09 17/09/2024 pm IST			5-day change	1st Jan Change
72.92 ^EUR	+0.55%		-6.08%	-27.64%

17/09	More than every second new electric car is an SUV	DP
17/09	Bernstein lowers target for BMW to 86 euros - 'Outperform'	DP

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	47,120	46,621	57,499	53,582	63,947	45,552	-	-
Change	-	-1.06%	23.33%	-6.81%	19.34%	-28.77%	-	-
Enterprise Value (EV) ¹	29,543	27,976	35,137	28,979	46,944	32,016	29,076	27,320
Change	-	-5.3%	25.6%	-17.53%	62%	-31.8%	-9.18%	-6.04%
P/E ratio	9.79x	12.6x	4.71x	3.05x	5.7x	5.33x	4.99x	4.72x
PBR	0.82x	0.78x	0.72x	0.57x	0.65x	0.48x	0.45x	0.43x
PEG	-	-0.5x	0x	0.1x	-0.2x	-0.2x	0.73x	0.85x
Capitalization / Revenue	0.45x	0.47x	0.52x	0.38x	0.41x	0.3x	0.29x	0.29x
EV / Revenue	0.28x	0.28x	0.32x	0.2x	0.3x	0.21x	0.19x	0.17x
EV / EBITDA	2.2x	2.55x	1.77x	1.28x	1.71x	1.43x	1.28x	1.11x
EV / EBIT	3.99x	5.79x	2.62x	2.07x	2.54x	2.36x	2.1x	1.89x
EV / FCF	11.5x	8.24x	5.53x	2.62x	6.76x	7.93x	4.31x	3.94x
FCF Yield	8.69%	12.1%	18.1%	38.2%	14.8%	12.6%	23.2%	25.4%
Dividend per Share ²	2.5	1.9	5.8	8.5	6	5.147	5.294	5.463
Rate of return	3.42%	2.63%	6.55%	10.2%	5.95%	7.06%	7.26%	7.49%
EPS ²	7.47	5.73	18.77	27.31	17.67	13.69	14.63	15.44
Distribution rate	33.5%	33.2%	30.9%	31.1%	34%	37.6%	36.2%	35.4%
Net sales ¹	1,04,210	98,990	1,11,239	1,42,610	1,55,498	1,52,262	1,55,252	1,58,890
EBITDA ¹	13,428	10,969	19,895	22,565	27,456	22,388	22,749	24,665
EBIT ¹	7,411	4,830	13,400	13,999	18,482	13,566	13,814	14,473
Net income ¹	5,022	3,775	12,382	17,941	11,290	8,798	9,330	9,782
Net Debt ¹	-17,577	-18,645	-22,362	-24,603	-17,003	-13,536	-16,476	-18,232
Reference price ²	73.14	72.23	88.49	83.38	100.78	72.92	72.92	72.92
Nbr of stocks (in thousands)	6,58,122	6,58,863	6,59,685	6,45,288	6,40,854	6,27,659	-	-
Announcement Date	12/03/20	17/03/21	10/03/22	15/03/23	21/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BMW AG	5.23x	0.21x	1.42x	+7.10%	50.4B
TOYOTA MOTOR CORPORATION	7.6x	1.16x	8.23x	+3.56%	235B
MERCEDES-BENZ GROUP AG	4.9x	0.15x	1.01x	+8.69%	60.37B
VOLKSWAGEN AG	3.26x	0.03x	0.23x	+9.38%	52.81B
GENERAL MOTORS COMPANY	5x	0.26x	1.78x	+1.01%	52.68B
HONDA MOTOR CO., LTD.	6.4x	0.61x	6.11x	+4.85%	49.77B
TATA MOTORS LIMITED	15.04x	0.95x	6.65x	+0.60%	48.02B
HYUNDAI MOTOR COMPANY	4.24x	0.91x	7.53x	+5.40%	44.35B
FORD MOTOR COMPANY	6.42x	0.19x	2.29x	+5.56%	42.93B
MAHINDRA & MAHINDRA LIMITED	27.85x	2.62x	18.64x	+0.85%	36.66B
Average	8.60x	0.71x	5.39x	+4.70%	67.31B
Weighted average by Cap.	7.89x	0.78x	5.81x	+4.53%