Valuation BMW AG

Equities

Market Closed - Xetra Other stock markets 09:09:40 15/05/2026 pm IST			5-day change	1st Jan Change
74.40 ^EUR	-2.59%		-9.07%	-20.12%

15/05	BMW : UBS remains Neutral	ZD
13/05	BMW shareholders approve conversion of preferred shares into common stock	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	57,499	53,582	63,947	49,199	57,267	45,189	-	-
Change	-	-6.81%	19.34%	-23.06%	16.4%	-21.09%	-	-
Enterprise Value (EV) ¹	35,137	28,979	46,944	3,420	12,879	-1,891	-5,788	-10,529
Change	-	-17.53%	62%	-92.71%	276.57%	-114.69%	-206.01%	-81.91%
P/E ratio	4.71x	3.05x	5.7x	6.8x	7.83x	7.03x	6.16x	5.2x
PBR	0.72x	0.57x	0.65x	0.49x	0.54x	0.46x	0.44x	0.41x
PEG	-	0.1x	-0.2x	-0.2x	3.37x	-0.6x	0.4x	0.3x
Capitalization / Revenue	0.52x	0.38x	0.41x	0.35x	0.43x	0.34x	0.32x	0.32x
EV / Revenue	0.32x	0.2x	0.3x	0.02x	0.1x	-0.01x	-0.04x	-0.07x
EV / EBITDA	1.77x	1.28x	1.71x	0.17x	0.68x	-0.11x	-0.29x	-0.52x
EV / EBIT	2.62x	2.07x	2.54x	0.3x	1.26x	-0.21x	-0.55x	-0.9x
EV / FCF	5.53x	2.62x	6.76x	0.7x	3.97x	-0.4x	-1.12x	-1.51x
FCF Yield	18.1%	38.2%	14.8%	142%	25.2%	-251%	-89.2%	-66.3%
Dividend per Share ²	5.8	8.5	6	4.3	4.4	4.067	4.536	5.153
Rate of return	6.55%	10.2%	5.95%	5.44%	4.72%	5.47%	6.1%	6.93%
EPS ²	18.77	27.31	17.67	11.62	11.89	10.58	12.08	14.31
Distribution rate	30.9%	31.1%	34%	37%	37%	38.5%	37.6%	36%
Net sales ¹	1,11,239	1,42,610	1,55,498	1,42,380	1,33,453	1,33,484	1,39,541	1,41,856
EBITDA ¹	19,895	22,565	27,456	20,159	18,878	17,943	19,683	20,194
EBIT ¹	13,400	13,999	18,482	11,509	10,186	8,988	10,496	11,658
Net income ¹	12,382	17,941	11,290	7,290	7,294	6,398	7,300	8,497
Net Debt ¹	-22,362	-24,603	-17,003	-45,779	-44,388	-47,080	-50,977	-55,718
Reference price ²	88.49	83.38	100.78	78.98	93.14	74.40	74.40	74.40
Nbr of stocks (in thousands)	6,59,685	6,45,288	6,40,854	6,27,659	6,15,810	6,07,128	-	-
Announcement Date	10/03/22	15/03/23	21/03/24	14/03/25	12/03/26	-	-	-

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.($)
BMW AG	7.03x	-0.01x	-0.11x	5.47%	5.25TCr
TOYOTA MOTOR CORPORATION	10.62x	1.36x	12.53x	3.13%	25TCr
HYUNDAI MOTOR COMPANY	15.51x	1.52x	16.52x	1.61%	11TCr
GENERAL MOTORS COMPANY	6.27x	0.32x	2.54x	1%	6.75TCr
FORD MOTOR COMPANY	24.19x	0.28x	3.75x	4.49%	5.34TCr
MERCEDES-BENZ GROUP AG	8.41x	0.14x	1.32x	6.84%	5.48TCr
VOLKSWAGEN AG	4.44x	0.03x	0.23x	6.8%	5.2TCr
MAHINDRA & MAHINDRA LIMITED	24.24x	2.27x	15.62x	0.93%	3.64TCr
HONDA MOTOR CO., LTD.	-17.22x	0.61x	12.68x	4.92%	3.51TCr
GEELY AUTOMOBILE HOLDINGS LIMITED	9.62x	0.34x	4x	3.01%	2.98TCr
Average	9.31x	0.68x	6.91x	3.82%	7.41TCr
Weighted average by Cap.	10.36x	0.89x	8.79x	3.49%