Valuation Mercedes-Benz Group AG

Equities

Real-time Estimate Tradegate Other stock markets 05:51:38 13/01/2026 pm IST			5-day change	1st Jan Change
59.04 ^EUR	-1.25%		-2.55%	-1.95%

04:35pm	MERCEDES-BENZ GROUP : UBS sticks Neutral	ZD
10:55am	The All-Wheel Drive Boom Has Peaked	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	61,826	72,310	65,688	65,111	50,816	57,190	57,190	-
Change	-	16.96%	-9.16%	-0.88%	-21.95%	12.54%	0%	-
Enterprise Value (EV) ¹	43,971	51,305	39,051	33,452	19,399	25,851	25,145	23,161
Change	-	16.68%	-23.89%	-14.34%	-42.01%	33.26%	-2.73%	-7.89%
P/E ratio	17x	3.14x	4.53x	4.65x	5.28x	11.2x	8.52x	7.08x
PBR	1.02x	1x	0.77x	0.72x	0.58x	0.62x	0.59x	0.56x
PEG	-	0x	-0.1x	-7x	-0.2x	-0.2x	0.3x	0.3x
Capitalization / Revenue	0.4x	0.43x	0.44x	0.42x	0.35x	0.43x	0.42x	0.41x
EV / Revenue	0.28x	0.31x	0.26x	0.22x	0.13x	0.19x	0.18x	0.17x
EV / EBITDA	2.83x	1.42x	1.45x	1.27x	0.95x	2.01x	1.68x	1.37x
EV / EBIT	6.66x	1.76x	1.91x	1.7x	1.43x	3.61x	2.84x	2.15x
EV / FCF	5.32x	5.96x	4.8x	2.96x	2.12x	4.87x	5.49x	3.7x
FCF Yield	18.8%	16.8%	20.8%	33.8%	47.2%	20.6%	18.2%	27%
Dividend per Share ²	1.35	5	5.2	5.3	4.3	2.307	2.906	3.476
Rate of return	2.34%	7.4%	8.47%	8.47%	7.99%	3.86%	4.86%	5.81%
EPS ²	3.39	21.5	13.55	13.46	10.19	5.358	7.02	8.445
Distribution rate	39.8%	23.3%	38.4%	39.4%	42.2%	43.1%	41.4%	41.2%
Net sales ¹	1,54,309	1,67,971	1,50,017	1,53,218	1,45,594	1,34,440	1,35,972	1,40,136
EBITDA ¹	15,560	36,049	26,979	26,323	20,371	12,877	14,956	16,927
EBIT ¹	6,603	29,069	20,458	19,660	13,599	7,171	8,854	10,780
Net income ¹	3,600	23,006	14,501	14,261	10,207	5,164	6,647	7,785
Net Debt ¹	-17,855	-21,005	-26,637	-31,659	-31,417	-31,338	-32,045	-34,028
Reference price ²	57.79	67.59	61.40	62.55	53.80	59.78	59.78	59.78
Nbr of stocks (in thousands)	10,69,837	10,69,837	10,69,837	10,40,937	9,44,530	9,56,669	9,56,669	-
Announcement Date	18/02/21	24/02/22	17/02/23	22/02/24	20/02/25	-	-	-

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.($)
MERCEDES-BENZ GROUP AG	11.16x	0.19x	2.01x	3.86%	6.68TCr
TOYOTA MOTOR CORPORATION	12.28x	1.44x	12.34x	2.82%	28TCr
GENERAL MOTORS COMPANY	9.18x	0.38x	3.51x	0.69%	7.77TCr
BMW AG	8.37x	0.08x	0.59x	4.31%	6.51TCr
VOLKSWAGEN AG	9.62x	0.06x	0.56x	4.14%	6.02TCr
HYUNDAI MOTOR COMPANY	8.07x	1.16x	12.36x	3.2%	5.98TCr
FORD MOTOR COMPANY	-6.81x	0.28x	4.66x	4.76%	5.59TCr
MAHINDRA & MAHINDRA LIMITED	29.92x	2.76x	18.91x	0.75%	4.56TCr
HONDA MOTOR CO., LTD.	13.41x	0.61x	10.27x	4.56%	3.87TCr
SUZUKI MOTOR CORPORATION	11.73x	0.66x	4.9x	2.08%	2.81TCr
Average	10.69x	0.76x	7.01x	3.12%	7.77TCr
Weighted average by Cap.	10.71x	0.91x	8.14x	3.03%