Valuation Valeo SE

Stocks

Market Closed - Euronext Paris 10:25:00 29/10/2026 pm IST			5-day change	1st Jan Change
11.62 ^EUR	+1.89%		-9.68%	-0.13%

27/10	Valeo SE : Deutsche Bank sticks Neutral	ZD
26/10	Valeo recovers after steep drop

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,424	4,022	3,378	2,261	2,844	2,806	-	-
Change	-	-37.39%	-16%	-33.06%	25.77%	-1.32%	-	-
Enterprise Value (EV) ¹	9,905	8,024	7,406	6,074	6,866	6,640	6,388	6,027
Change	-	-18.99%	-7.7%	-17.98%	13.04%	-3.3%	-3.8%	-5.65%
P/E	36.9x	17.6x	15.3x	13.9x	14.2x	10.1x	7.44x	5.86x
PBR	1.74x	1.05x	0.95x	0.61x	0.86x	0.81x	0.76x	0.69x
PEG	-	0.6x	-3.63x	-0.5x	0.6x	0.2x	0.2x	0.2x
Capitalization / Revenue	0.37x	0.2x	0.15x	0.11x	0.14x	0.14x	0.13x	0.13x
EV / Revenue	0.57x	0.4x	0.34x	0.28x	0.33x	0.33x	0.31x	0.28x
EV / EBITDA	4.29x	3.34x	2.8x	2.12x	2.23x	2.23x	2.07x	1.87x
EV / EBIT	14.2x	12.6x	8.84x	6.61x	7.03x	6.53x	5.61x	4.71x
EV / FCF	35.8x	19.1x	16.1x	13.1x	13x	14.7x	12.2x	10.9x
FCF Yield	2.8%	5.22%	6.22%	7.62%	7.69%	6.82%	8.23%	9.2%
Dividend per Share ²	0.35	0.38	0.4	0.42	0.42	0.4832	0.5653	0.6498
Rate of return	1.32%	2.28%	2.87%	4.51%	3.61%	4.16%	4.87%	5.59%
EPS ²	0.72	0.95	0.91	0.67	0.82	1.154	1.561	1.984
Distribution rate	48.6%	40%	44%	62.7%	51.2%	41.9%	36.2%	32.8%
Net sales ¹	17,262	20,037	22,044	21,492	20,900	20,395	20,885	21,463
EBITDA ¹	2,308	2,401	2,647	2,863	3,082	2,974	3,083	3,221
EBIT ¹	699	635	838	919	977	1,017	1,139	1,279
Net income ¹	175	230	221	162	200	284.2	384.4	480.9
Net Debt ¹	3,481	4,002	4,028	3,813	4,022	3,833	3,581	3,220
Reference price ²	26.58	16.70	13.92	9.31	11.64	11.62	11.62	11.62
Nbr of stocks (in thousands)	2,41,678	2,40,821	2,42,772	2,42,827	2,44,433	2,41,515	-	-
Announcement Date	25/02/22	23/02/23	29/02/24	27/02/25	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.($)
VALEO SE	9.88x	0.32x	2.22x	4.24%	307.01Cr
CUMMINS INC.	18.68x	2.04x	11.17x	1.57%	7.32TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.99x	1.11x	8.51x	2.33%	3.67TCr
DENSO CORPORATION	11.64x	0.55x	4.81x	4.07%	2.87TCr
WEICHAI POWER CO., LTD.	12.64x	0.53x	3.79x	4.64%	2.78TCr
HYUNDAI MOBIS CO.,LTD	7.69x	0.45x	5.77x	1.97%	2.32TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.72x	2.67x	9.47x	3.85%	2TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.72x	1.18x	12.49x	0.62%	1.78TCr
MAGNA INTERNATIONAL INC.	10.26x	0.48x	4.72x	3.11%	1.69TCr
GENUINE PARTS COMPANY	20.33x	0.85x	10.38x	3.5%	1.67TCr
Average	15.25x	1.02x	7.33x	2.99%	2.64TCr
Weighted average by Cap.	15.92x	1.24x	8.25x	2.67%