|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 255.45 EUR | +1.98% |
|
-2.42% | +6.23% |
| 01:14pm | High-Risk Week Ahead for Markets with U.S. Jobs Report in Focus |  |
| 10:21am | US Jobs and Inflation Data Could Give Dax a Boost | DP |
Company Valuation: Siemens AG
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,13,299 | 79,905 | 1,07,367 | 1,41,274 | 1,77,700 | 1,94,460 | - | - |
| Change | - | -29.47% | 34.37% | 31.58% | 25.78% | 9.43% | - | - |
| Enterprise Value (EV) 1 | 1,52,454 | 1,20,076 | 1,43,879 | 1,80,037 | 2,19,220 | 2,32,483 | 2,29,272 | 2,25,837 |
| Change | - | -21.24% | 19.82% | 25.13% | 21.76% | 6.05% | -1.38% | -1.5% |
| P/E ratio | 18.7x | 22x | 13.7x | 17.5x | 18.9x | 24.1x | 20.8x | 18.4x |
| PBR | 2.56x | 1.68x | 2.24x | 2.79x | 2.87x | 3.06x | 2.85x | 2.53x |
| PEG | - | -0.6x | 0x | 3.69x | 1.1x | -1.7x | 1.3x | 1.5x |
| Capitalization / Revenue | 1.82x | 1.11x | 1.38x | 1.86x | 2.25x | 2.34x | 2.19x | 2.06x |
| EV / Revenue | 2.45x | 1.67x | 1.85x | 2.37x | 2.78x | 2.8x | 2.59x | 2.39x |
| EV / EBITDA | 16.8x | 11.2x | 10.2x | 13.3x | 16.4x | 15.6x | 13.8x | 12.1x |
| EV / EBIT | 23.5x | 12.9x | 14.9x | 18.8x | 22.8x | 19.7x | 17.2x | 15x |
| EV / FCF | 18.2x | 14.2x | 14.4x | 18.8x | 20.3x | 26.3x | 22.5x | 19.9x |
| FCF Yield | 5.49% | 7.02% | 6.96% | 5.32% | 4.93% | 3.8% | 4.44% | 5.02% |
| Dividend per Share 2 | 4 | 4.25 | 4.7 | 5.2 | 5.35 | 5.617 | 5.909 | 6.247 |
| Rate of return | 2.82% | 4.2% | 3.46% | 2.87% | 2.33% | 2.24% | 2.36% | 2.49% |
| EPS 2 | 7.59 | 4.59 | 9.91 | 10.38 | 12.11 | 10.39 | 12.06 | 13.59 |
| Distribution rate | 52.7% | 92.6% | 47.4% | 50.1% | 44.2% | 54.1% | 49% | 46% |
| Net sales 1 | 62,265 | 71,977 | 77,769 | 75,930 | 78,914 | 83,108 | 88,647 | 94,334 |
| EBITDA 1 | 9,091 | 10,759 | 14,163 | 13,577 | 13,380 | 14,942 | 16,653 | 18,635 |
| EBIT 1 | 6,494 | 9,285 | 9,649 | 9,593 | 9,594 | 11,798 | 13,341 | 15,084 |
| Net income 1 | 6,161 | 3,723 | 7,949 | 8,301 | 9,620 | 8,249 | 9,543 | 10,623 |
| Net Debt 1 | 39,155 | 40,171 | 36,512 | 38,763 | 41,520 | 38,023 | 34,812 | 31,377 |
| Reference price 2 | 141.92 | 101.20 | 135.66 | 181.34 | 229.20 | 250.50 | 250.50 | 250.50 |
| Nbr of stocks (in thousands) | 7,98,333 | 7,89,577 | 7,91,442 | 7,79,054 | 7,75,303 | 7,76,287 | - | - |
| Announcement Date | 11/11/21 | 17/11/22 | 16/11/23 | 14/11/24 | 13/11/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.11x | 2.8x | 15.56x | 2.24% | 23TCr | |
| 32.02x | 3.88x | 18.32x | 1.64% | 17TCr | |
| 35.35x | 5.61x | 23.71x | 1.09% | 15TCr | |
| 48.5x | 5.32x | 26.41x | 0.9% | 9.52TCr | |
| 31.98x | 5.21x | 18.2x | 1.4% | 8.84TCr | |
| 106.53x | 12.86x | 74x | 0.29% | 8.19TCr | |
| 55.01x | 7.45x | 34.34x | 0.08% | 7.48TCr | |
| 36.19x | 7.45x | 23.47x | 0.53% | 5.34TCr | |
| 36.32x | 5.56x | 24.32x | 1.33% | 4.66TCr | |
| 29.78x | 4.23x | 17.86x | 1.67% | 4.35TCr | |
| Average | 43.58x | 6.04x | 27.62x | 1.12% | 10.27TCr | |
| Weighted average by Cap. | 40.18x | 5.38x | 25.33x | 1.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- SIE Stock
- Valuation Siemens AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition