Valuation Stellantis N.V.

Equities

Real-time Borsa Italiana Other stock markets 02:25:24 08/05/2026 pm IST			5-day change	1st Jan Change
6.454 ^EUR	+0.72%		+5.51%	-31.74%

01:28pm	Stellantis, China's Leapmotor to Expand EV Production Partnership in Europe	MT
12:52pm	Stellantis and China's Leapmotor Deepen Ties to Drive European EV Expansion	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	52,271	42,620	63,841	34,521	27,330	18,567	-	-
Change	-	-18.46%	49.79%	-45.93%	-20.83%	-32.06%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,805	19,393	20,636	11,903	10,497	10,046
Change	-	-44.59%	125.09%	-54.69%	6.41%	-42.32%	-11.81%	-4.3%
P/E ratio	3.67x	2.5x	3.56x	6.84x	-1.22x	11.9x	4.72x	3.54x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.33x	0.32x	0.3x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.22x	0.18x	0.12x	0.11x	0.11x
EV / Revenue	0.23x	0.11x	0.23x	0.12x	0.13x	0.07x	0.06x	0.06x
EV / EBITDA	1.44x	0.63x	1.34x	1.22x	3.36x	1.14x	0.77x	0.67x
EV / EBIT	1.91x	0.82x	1.76x	2.24x	-24.5x	3.57x	1.72x	1.27x
EV / FCF	4.02x	1.49x	3.33x	-3.21x	-4.56x	-5.8x	6.77x	3.61x
FCF Yield	24.9%	67%	30%	-31.2%	-21.9%	-17.2%	14.8%	27.7%
Dividend per Share ²	-	-	1.55	0.68	-	0.0397	0.388	0.487
Rate of return	-	-	7.33%	5.4%	-	0.62%	6.05%	7.6%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.5393	1.356	1.808
Distribution rate	-	-	26.1%	37%	-	7.36%	28.6%	26.9%
Net sales ¹	1,52,119	1,79,592	1,89,544	1,56,878	1,53,508	1,60,121	1,66,776	1,71,522
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,478	13,556	15,039
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,331	6,118	7,904
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,237	3,844	5,443
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-6,664	-8,070	-8,521
Reference price ²	16.686	13.264	21.150	12.590	9.461	6.408	6.408	6.408
Nbr of stocks (in thousands)	31,32,619	32,13,177	30,18,493	27,41,932	28,88,724	28,97,508	-	-
Announcement Date	23/02/22	22/02/23	15/02/24	26/02/25	26/02/26	-	-	-

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.($)
STELLANTIS N.V.	11.88x	0.07x	1.14x	0.62%	2.19TCr
FERRARI N.V.	30.05x	6.89x	17.61x	1.34%	6TCr
MARUTI SUZUKI INDIA LTD	28.15x	1.98x	16.73x	1.11%	4.59TCr
PORSCHE AG	23.28x	1.3x	7.53x	2.39%	4.52TCr
KIA CORPORATION	7.27x	0.34x	3.12x	4.31%	4.21TCr
SAIC MOTOR CORPORATION LIMITED	13.29x	0.04x	0.81x	2.27%	2.28TCr
CHERY AUTOMOBILE CO., LTD.	7.22x	0.34x	4.42x	4.26%	2.27TCr
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	20.51x	0.14x	2.61x	1.62%	1.22TCr
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-36.38x	0.8x	18.17x	0.36%	986.92Cr
FORD OTOMOTIV SANAYI	6.79x	0.44x	6.76x	11.77%	766.99Cr
Average	11.21x	1.23x	7.89x	3%	2.9TCr
Weighted average by Cap.	17.65x	2.07x	9.31x	2.4%