Valuation Mercedes-Benz Group AG

Stocks

Market Closed - Xetra Other stock markets 09:05:36 12/06/2026 pm IST			After hours 11:28:45 pm
48.02 ^EUR	+1.22%		48.20	+0.39%

01:36pm	India clears way for self-driving, safety car tech to reduce road deaths	RE
09:12am	Electric Vehicles: Over 50,000 Subsidy Applications Filed	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,310	65,688	65,111	50,816	57,467	43,847	-	-
Change	-	-9.16%	-0.88%	-21.95%	13.09%	-23.7%	-	-
Enterprise Value (EV) ¹	51,305	39,051	33,452	19,399	25,305	15,488	15,498	12,513
Change	-	-23.89%	-14.34%	-42.01%	30.45%	-38.8%	0.07%	-19.26%
P/E Ratio	3.14x	4.53x	4.65x	5.28x	11.2x	8.03x	6.3x	5.42x
PBR	1x	0.77x	0.72x	0.58x	0.62x	0.48x	0.46x	0.43x
PEG	-	-0.1x	-7x	-0.2x	-0.2x	0.8x	0.2x	0.3x
Capitalization / Revenue	0.43x	0.44x	0.42x	0.35x	0.43x	0.33x	0.32x	0.31x
EV / Revenue	0.31x	0.26x	0.22x	0.13x	0.19x	0.12x	0.11x	0.09x
EV / EBITDA	1.42x	1.45x	1.27x	0.95x	1.94x	1.09x	0.95x	0.71x
EV / EBIT	1.76x	1.91x	1.7x	1.43x	4.35x	2.21x	1.75x	1.27x
EV / FCF	5.96x	4.8x	2.96x	2.12x	4.67x	3.54x	2.8x	2x
FCF Yield	16.8%	20.8%	33.8%	47.2%	21.4%	28.2%	35.7%	49.9%
Dividend per Share ²	5	5.2	5.3	4.3	3.5	3.444	3.544	3.992
Rate of return	7.4%	8.47%	8.47%	7.99%	5.83%	7.26%	7.47%	8.42%
EPS ²	21.5	13.55	13.46	10.19	5.34	5.91	7.525	8.746
Distribution rate	23.3%	38.4%	39.4%	42.2%	65.5%	58.3%	47.1%	45.6%
Net sales ¹	1,67,971	1,50,017	1,53,218	1,45,594	1,32,214	1,32,144	1,36,707	1,40,391
EBITDA ¹	36,049	26,979	26,323	20,371	13,043	14,194	16,380	17,594
EBIT ¹	29,069	20,458	19,660	13,599	5,820	7,012	8,852	9,829
Net income ¹	23,006	14,501	14,261	10,207	5,141	5,610	6,935	7,767
Net Debt ¹	-21,005	-26,637	-31,659	-31,417	-32,162	-28,359	-28,349	-31,333
Reference price ²	67.59	61.40	62.55	53.80	60.07	47.44	47.44	47.44
Nbr of stocks (in thousands)	10,69,837	10,69,837	10,40,937	9,44,530	9,56,669	9,24,351	-	-
Announcement Date	24/02/22	17/02/23	22/02/24	20/02/25	12/02/26	-	-	-

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.($)
MERCEDES-BENZ GROUP AG	8.03x	0.12x	1.09x	7.26%	5.05TCr
TOYOTA MOTOR CORPORATION	8.89x	1.31x	11.88x	3.7%	22TCr
HYUNDAI MOTOR COMPANY	13.23x	1.42x	15.2x	1.9%	8.82TCr
GENERAL MOTORS COMPANY	6.77x	0.35x	2.78x	0.92%	7.29TCr
FORD MOTOR COMPANY	22.7x	0.3x	4.14x	4.1%	5.86TCr
VOLKSWAGEN AG	4.32x	0.02x	0.18x	7.02%	4.97TCr
BMW AG	6.29x	-0.05x	-0.37x	6.05%	4.65TCr
HONDA MOTOR CO., LTD.	16.88x	0.59x	6.98x	4.91%	3.46TCr
MAHINDRA & MAHINDRA LIMITED	23.29x	2.17x	14.96x	0.97%	3.5TCr
GEELY AUTOMOBILE HOLDINGS LIMITED	8.54x	0.28x	3.25x	3.37%	2.67TCr
Average	11.89x	0.65x	6.01x	4.02%	6.86TCr
Weighted average by Cap.	10.96x	0.83x	7.78x	3.78%