Valuation Volkswagen Cinnober Boat

Stocks

Real-time Estimate Tradegate 05:20:11 16/09/2026 pm IST			5-day change	1st Jan Change
79.32 ^EUR	0.00%		0.00%	-

04:34pm	Europe's stock markets firmer, investors await US rate decision	RE
03:32pm	Workers at German auto supplier Bosch call for EU action to stem job losses	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,12,849	67,576	58,007	45,553	52,367	40,654	-	-
Change	-	-40.12%	-14.16%	-21.47%	14.96%	-22.37%	-	-
Enterprise Value (EV) ¹	86,164	24,561	17,718	9,487	17,870	4,352	1,048	-3,588
Change	-	-71.49%	-27.86%	-46.46%	88.36%	-75.64%	-75.92%	-442.38%
P/E	5.99x	3.92x	3.5x	4.16x	7.76x	4.75x	3.63x	3.02x
PBR	0.62x	0.35x	0.32x	0.24x	0.28x	0.21x	0.2x	0.19x
PEG	-	29.06x	0.45x	-0.1x	-0.2x	0.2x	0.1x	0.1x
Capitalization / Revenue	0.45x	0.24x	0.18x	0.14x	0.16x	0.13x	0.12x	0.12x
EV / Revenue	0.34x	0.09x	0.05x	0.03x	0.06x	0.01x	0x	-0.01x
EV / EBITDA	2.66x	0.65x	0.49x	0.26x	0.56x	0.12x	0.03x	-0.08x
EV / EBIT	4.47x	1.11x	0.78x	0.5x	2.02x	0.31x	0.06x	-0.18x
EV / FCF	3.93x	3.31x	1.66x	1.71x	3.1x	0.78x	0.18x	-0.34x
FCF Yield	25.4%	30.2%	60.4%	58.4%	32.3%	128%	544%	-296%
Dividend per Share ²	7.56	8.76	9	6.36	5.26	5.261	6.416	7.692
Rate of return	4.26%	7.52%	8.05%	7.14%	5.08%	6.49%	7.92%	9.49%
EPS ²	29.65	29.69	31.98	21.42	13.35	17.04	22.31	26.84
Distribution rate	25.5%	29.5%	28.1%	29.7%	39.4%	30.9%	28.8%	28.7%
Net sales ¹	2,50,200	2,79,232	3,22,284	3,24,656	3,21,913	3,23,023	3,29,740	3,36,720
EBITDA ¹	32,359	37,721	36,513	36,796	32,102	36,682	38,864	42,610
EBIT ¹	19,275	22,124	22,576	19,060	8,868	13,947	17,271	19,954
Net income ¹	14,843	14,867	16,013	10,721	6,673	8,723	11,272	12,872
Net Debt ¹	-26,685	-43,015	-40,289	-36,066	-34,497	-36,301	-39,606	-44,242
Reference price ²	177.48	116.42	111.80	89.04	103.55	81.02	81.02	81.02
Nbr of stocks (in thousands)	5,01,295	5,01,295	5,01,295	5,01,295	5,01,295	5,01,300	-	-
Announcement Date	15/03/22	14/03/23	13/03/24	11/03/25	10/03/26	-	-	-

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.($)
TOYOTA MOTOR CORPORATION	9.66x	1.22x	11.16x	3.38%	23TCr
GENERAL MOTORS COMPANY	8x	0.36x	2.92x	0.85%	7.49TCr
HYUNDAI MOTOR COMPANY	8.73x	1.24x	13.99x	3%	6.21TCr
FORD MOTOR COMPANY	16.91x	0.3x	3.76x	4.46%	5.38TCr
MERCEDES-BENZ GROUP AG	8.65x	0.11x	1.07x	6.79%	4.97TCr
PORSCHE AG	23.52x	1.36x	7.59x	2.33%	4.75TCr
VOLKSWAGEN AG	4.75x	0.01x	0.12x	6.49%	4.69TCr
BMW AG	9.36x	-0.05x	-0.46x	3.94%	4.35TCr
HONDA MOTOR CO., LTD.	10.9x	0.64x	8.24x	4.25%	4.2TCr
Average	11.16x	0.58x	5.38x	3.94%	7.23TCr
Weighted average by Cap.	10.62x	0.76x	7.08x	3.65%