Valuation Stellantis N.V.

Equities

Market Closed - Borsa Italiana Other stock markets 10:15:00 12/12/2025 pm IST			5-day change	1st Jan Change
10.04 ^EUR	+0.20%		-3.59%	-20.25%

12/12	Merz welcomes planned policy shift on combustion engine phase-out	DP
12/12	Two-Thirds of Germans Support Reversal of Combustion Engine Ban	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	52,271	42,620	63,841	34,521	29,003	-	-
Change	-	-18.46%	49.79%	-45.93%	-15.98%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,805	19,393	20,826	20,300	18,417
Change	-	-44.59%	125.09%	-54.69%	7.39%	-2.52%	-9.28%
P/E ratio	3.67x	2.5x	3.56x	6.84x	-20.5x	7.63x	5.02x
PBR	0.93x	0.58x	0.8x	0.45x	0.37x	0.36x	0.34x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.22x	0.19x	0.18x	0.17x
EV / Revenue	0.23x	0.11x	0.23x	0.12x	0.14x	0.13x	0.11x
EV / EBITDA	1.44x	0.63x	1.34x	1.22x	2.07x	1.46x	1.12x
EV / EBIT	1.91x	0.82x	1.76x	2.24x	7.47x	3.18x	2.08x
EV / FCF	4.02x	1.49x	3.33x	-3.21x	-5.03x	11.6x	4.46x
FCF Yield	24.9%	67%	30%	-31.2%	-19.9%	8.62%	22.4%
Dividend per Share ²	-	-	1.55	0.68	0.1237	0.4242	0.5903
Rate of return	-	-	7.33%	5.4%	1.23%	4.23%	5.88%
EPS ²	4.55	5.31	5.94	1.84	-0.4905	1.316	2
Distribution rate	-	-	26.1%	37%	-25.2%	32.2%	29.5%
Net sales ¹	1,52,119	1,79,592	1,89,544	1,56,878	1,52,578	1,61,876	1,68,596
EBITDA ¹	23,882	30,120	31,892	15,874	10,064	13,918	16,455
EBIT ¹	18,011	23,323	24,343	8,648	2,787	6,385	8,843
Net income ¹	14,336	16,799	18,625	5,473	-1,606	3,897	5,832
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-8,177	-8,702	-10,586
Reference price ²	16.69	13.26	21.15	12.59	10.04	10.04	10.04
Nbr of stocks (in thousands)	31,32,619	32,13,177	30,18,493	27,41,932	28,88,724	-	-
Announcement Date	23/02/22	22/02/23	15/02/24	26/02/25	-	-	-

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.($)
STELLANTIS N.V.	-20.47x	0.14x	2.07x	1.23%	3.4TCr
FERRARI N.V.	35.06x	7.97x	20.7x	1.02%	6.52TCr
MARUTI SUZUKI INDIA LTD	32.69x	2.53x	22.51x	0.95%	5.74TCr
PORSCHE AG	94.48x	1.33x	9.55x	2.19%	5.02TCr
KIA CORPORATION	6.3x	0.27x	2.52x	4.91%	3.26TCr
SAIC MOTOR CORPORATION LIMITED	15.46x	0.13x	2.74x	2.83%	2.55TCr
CHERY AUTOMOBILE CO., LTD.	7.91x	0.45x	5.27x	-	2.34TCr
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	22.13x	0.3x	5.64x	2.01%	1.45TCr
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-24.61x	0.8x	-37.48x	0.6%	1.12TCr
FORD OTOMOTIV SANAYI	10.08x	0.58x	8.79x	7.27%	796.43Cr
Average	17.90x	1.45x	4.23x	2.56%	3.22TCr
Weighted average by Cap.	28.30x	2.41x	9.93x	2.01%