Valuation Daimler Truck Holding AG

Equities

Real-time Estimate Tradegate Other stock markets 07:22:17 19/05/2026 pm IST			5-day change	1st Jan Change
39.26 ^EUR	-1.67%		+0.15%	+5.47%

10:52am	Daimler Truck's Outperform Rating Maintained as RBC Eyes Cyclical Recovery, Initiatives in Europe	MT
18/05	DAIMLER TRUCK : Gets a Buy rating from RBC	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	26,573	23,820	27,427	28,854	28,572	30,484	-	-
Change	-	-10.36%	15.14%	5.2%	-0.98%	6.69%	-	-
Enterprise Value (EV) ¹	17,343	23,820	46,087	50,967	46,585	52,632	52,801	52,436
Change	-	37.35%	93.48%	10.59%	-8.6%	12.98%	0.32%	-0.69%
P/E ratio	11.3x	8.93x	7.36x	10.1x	14.6x	12.7x	9.21x	8.23x
PBR	1.62x	-	1.29x	1.32x	1.33x	1.38x	1.28x	1.16x
PEG	-	0.7x	0.2x	-0.5x	-0.5x	0.6x	0.2x	0.7x
Capitalization / Revenue	0.67x	0.47x	0.49x	0.53x	0.58x	0.62x	0.58x	0.56x
EV / Revenue	0.44x	0.47x	0.82x	0.94x	0.94x	1.08x	1.01x	0.96x
EV / EBITDA	3.84x	4.87x	6.96x	8.76x	9.6x	11.4x	9.12x	8.23x
EV / EBIT	7.35x	6.32x	8.4x	10.9x	12.3x	14.8x	11.3x	10.1x
EV / FCF	13x	-	-50.1x	-159x	16.3x	25.6x	21.6x	17.9x
FCF Yield	7.71%	-	-2%	-0.63%	6.14%	3.9%	4.63%	5.58%
Dividend per Share ²	-	-	1.9	1.9	1.9	1.785	2.063	2.369
Rate of return	-	-	5.58%	5.16%	5.09%	4.47%	5.17%	5.93%
EPS ²	2.85	3.24	4.62	3.64	2.56	3.144	4.334	4.851
Distribution rate	-	-	41.1%	52.2%	74.2%	56.8%	47.6%	48.8%
Net sales ¹	39,764	50,945	55,890	54,077	49,387	48,907	52,385	54,863
EBITDA ¹	4,517	4,887	6,622	5,820	4,853	4,632	5,790	6,370
EBIT ¹	2,359	3,767	5,489	4,667	3,778	3,550	4,655	5,214
Net income ¹	2,347	2,665	3,775	2,899	1,970	2,479	3,264	3,615
Net Debt ¹	-9,230	-	18,660	22,113	18,013	22,148	22,317	21,952
Reference price ²	32.29	28.94	34.02	36.85	37.32	39.93	39.93	39.93
Nbr of stocks (in thousands)	8,22,952	8,22,952	8,06,200	7,83,009	7,65,601	7,63,441	-	-
Announcement Date	24/03/22	10/03/23	01/03/24	14/03/25	11/03/26	-	-	-

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.($)
DAIMLER TRUCK HOLDING AG	12.7x	1.08x	11.36x	4.47%	3.55TCr
PACCAR, INC.	19.69x	1.78x	14.73x	2.84%	5.88TCr
TOYOTA INDUSTRIES CORPORATION	27.79x	1.8x	19.84x	1.29%	3.87TCr
KOMATSU LTD.	15.8x	1.61x	9.01x	3.05%	3.58TCr
EPIROC AB	33.03x	4.81x	19.16x	1.51%	3.28TCr
KUBOTA CORPORATION	14.46x	1.58x	11.32x	1.87%	2.01TCr
KNORR-BREMSE AG	23.28x	2.14x	11.68x	2.14%	1.89TCr
EXOR N.V.	30.04x	-	-	0.77%	1.53TCr
METSO OUTOTEC OYJ	21.39x	2.4x	12.86x	2.81%	1.47TCr
CNH INDUSTRIAL N.V.	27.38x	0.85x	16.17x	2.45%	1.3TCr
Average	22.55x	2.00x	14.01x	2.32%	2.84TCr
Weighted average by Cap.	21.84x	2.04x	14.30x	2.46%