Valuation Volkswagen AG

Equities

Real-time Estimate Tradegate Other stock markets 09:54:13 16/01/2026 pm IST			5-day change	1st Jan Change
101.22 ^EUR	-1.58%		-2.74%	-2.46%

03:44pm	Germany to offer up to $7,000 electric vehicle subsidy, Bild reports	RE
03:37pm	Porsche 2025 deliveries drop 10% on weak China demand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,625	1,12,849	67,576	58,007	45,553	51,632	51,632	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	13.34%	0%	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	19,200	17,932	13,779
Change	-	57.15%	-71.49%	-27.86%	-46.46%	102.38%	-6.6%	-23.16%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	9.55x	4.68x	3.85x
PBR	0.6x	0.62x	0.35x	0.32x	-	0.27x	0.26x	0.25x
PEG	-	0.1x	29.06x	0.45x	-	-	0x	0.2x
Capitalization / Revenue	0.37x	0.45x	0.24x	0.18x	0.14x	0.16x	0.16x	0.15x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.06x	0.05x	0.04x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.55x	0.44x	0.31x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	1.95x	1.02x	0.66x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	-101x	5.13x	1.88x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	-0.99%	19.5%	53.2%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.248	6.268	7.696
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.13%	6.09%	7.48%
EPS ²	16.66	29.65	29.69	31.98	-	10.77	21.98	26.7
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	39.4%	28.5%	28.8%
Net sales ¹	2,22,884	2,50,200	2,79,232	3,22,284	3,24,656	3,24,513	3,30,803	3,40,314
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,832	40,726	44,870
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,863	17,643	20,814
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,244	11,062	13,448
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-32,432	-33,700	-37,853
Reference price ²	152.42	177.48	116.42	111.80	89.04	102.85	102.85	102.85
Nbr of stocks (in thousands)	5,01,295	5,01,295	5,01,295	5,01,295	5,01,295	5,01,295	5,01,295	-
Announcement Date	26/02/21	15/03/22	14/03/23	13/03/24	11/03/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VOLKSWAGEN AG	9.55x	0.06x	0.55x	4.14%	5.99TCr
TOYOTA MOTOR CORPORATION	13.47x	1.53x	13.22x	2.57%	31TCr
GENERAL MOTORS COMPANY	9.38x	0.37x	3.37x	0.71%	7.58TCr
HYUNDAI MOTOR COMPANY	9.3x	1.23x	13.14x	2.78%	6.87TCr
MERCEDES-BENZ GROUP AG	11x	0.19x	2x	3.88%	6.59TCr
BMW AG	8.35x	0.07x	0.55x	4.32%	6.44TCr
FORD MOTOR COMPANY	-6.7x	0.27x	4.46x	4.79%	5.5TCr
MAHINDRA & MAHINDRA LIMITED	29.54x	2.73x	18.69x	0.76%	4.51TCr
HONDA MOTOR CO., LTD.	14.25x	0.63x	10.54x	4.34%	4.06TCr
SUZUKI MOTOR CORPORATION	12.1x	0.69x	5.06x	2.02%	2.89TCr
Average	11.02x	0.78x	7.16x	3.03%	8.1TCr
Weighted average by Cap.	11.35x	0.97x	8.72x	2.89%