Valuation Siemens AG

Stocks

Market Closed - Xetra Other stock markets 09:06:50 12/06/2026 pm IST			5-day change	1st Jan Change
264.50 ^EUR	+2.32%		-1.60%	+10.60%

12/06	Germany's DAX Index Rallies on Inflation Report, US-Iran Deal Hopes	MT
12/06	Siemens Energy CEO Warns of Lagging Data Center Development	DP

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,13,299	79,905	1,07,367	1,41,274	1,77,700	2,03,780	-	-
Change	-	-29.47%	34.37%	31.58%	25.78%	14.68%	-	-
Enterprise Value (EV) ¹	1,52,454	1,20,076	1,43,879	1,80,037	2,19,220	2,43,707	2,41,014	2,37,698
Change	-	-21.24%	19.82%	25.13%	21.76%	11.17%	-1.1%	-1.38%
P/E Ratio	18.7x	22x	13.7x	17.5x	18.9x	24.6x	21.5x	19.1x
PBR	2.56x	1.68x	2.24x	2.79x	2.87x	3.14x	2.94x	2.78x
PEG	-	-0.6x	0x	3.69x	1.1x	-2.2x	1.5x	1.5x
Capitalization / Revenue	1.82x	1.11x	1.38x	1.86x	2.25x	2.46x	2.29x	2.14x
EV / Revenue	2.45x	1.67x	1.85x	2.37x	2.78x	2.94x	2.7x	2.5x
EV / EBITDA	16.8x	11.2x	10.2x	13.3x	16.4x	15.9x	14.1x	12.6x
EV / EBIT	23.5x	12.9x	14.9x	18.8x	22.8x	20.3x	17.7x	15.7x
EV / FCF	18.2x	14.2x	14.4x	18.8x	20.3x	29.8x	23.5x	20.5x
FCF Yield	5.49%	7.02%	6.96%	5.32%	4.93%	3.35%	4.25%	4.87%
Dividend per Share ²	4	4.25	4.7	5.2	5.35	5.632	5.948	6.351
Rate of return	2.82%	4.2%	3.46%	2.87%	2.33%	2.13%	2.25%	2.4%
EPS ²	7.59	4.59	9.91	10.38	12.11	10.73	12.3	13.87
Distribution rate	52.7%	92.6%	47.4%	50.1%	44.2%	52.5%	48.4%	45.8%
Net sales ¹	62,265	71,977	77,769	75,930	78,914	82,901	89,127	95,050
EBITDA ¹	9,091	10,759	14,163	13,577	13,380	15,313	17,085	18,876
EBIT ¹	6,494	9,285	9,649	9,593	9,594	12,018	13,587	15,183
Net income ¹	6,161	3,723	7,949	8,301	9,620	8,441	9,661	10,845
Net Debt ¹	39,155	40,171	36,512	38,763	41,520	39,927	37,235	33,918
Reference price ²	141.92	101.20	135.66	181.34	229.20	264.50	264.50	264.50
Nbr of stocks (in thousands)	7,98,333	7,89,577	7,91,442	7,79,054	7,75,303	7,70,434	-	-
Announcement Date	11/11/21	17/11/22	16/11/23	14/11/24	13/11/25	-	-	-

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.($)
SIEMENS AG	24.65x	2.94x	15.91x	2.13%	24TCr
DELTA ELECTRONICS, INC.	53.32x	7.29x	31.35x	0.8%	18TCr
SCHNEIDER ELECTRIC SE	28.35x	3.7x	17.07x	1.73%	17TCr
EATON CORPORATION PLC	33.91x	5.25x	22.2x	1.1%	15TCr
DELTA ELECTRONICS (THAILAND)	117.96x	16.57x	85.51x	0.25%	14TCr
VERTIV HOLDINGS CO.	51.97x	8.33x	33.88x	0.08%	12TCr
EMERSON ELECTRIC CO.	29.35x	4.81x	16.81x	1.54%	8.01TCr
AMETEK, INC.	31.37x	6.56x	20.42x	0.6%	5.21TCr
ROCKWELL AUTOMATION, INC.	37.08x	6.02x	24.94x	1.23%	5.11TCr
FUJIKURA LTD.	46.12x	5.97x	30.41x	0.85%	4.4TCr
Average	45.41x	6.74x	29.85x	1.03%	12.25TCr
Weighted average by Cap.	45.61x	6.55x	29.87x	1.16%