Valuation Volkswagen AG Xetra

Equities

Market Closed - Xetra Other stock markets 10:08:17 06/02/2026 pm IST			5-day change	1st Jan Change
101.30 ^EUR	-1.36%		-1.55%	-3.62%

06/02	Frankfurt Stocks Close: DAX Secures Weekly Gain Amid Ongoing Market Jitters	DP
06/02	FAW-VW recalls 206,012 Audi compact SUVs in China	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	50,668	50,668	-
Change	-	38.25%	-40.12%	-14.16%	-21.47%	11.23%	0%	-
Enterprise Value (EV) ¹	54,829	86,164	24,561	17,718	9,487	17,013	15,325	11,432
Change	-	57.15%	-71.49%	-27.86%	-46.46%	79.33%	-9.92%	-25.41%
P/E ratio	9.15x	5.99x	3.92x	3.5x	-	9.33x	4.59x	3.79x
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	0.15x	0.15x
EV / Revenue	0.25x	0.34x	0.09x	0.05x	0.03x	0.05x	0.05x	0.03x
EV / EBITDA	2.16x	2.66x	0.65x	0.49x	0.26x	0.49x	0.38x	0.25x
EV / EBIT	5.17x	4.47x	1.11x	0.78x	0.5x	1.72x	0.87x	0.55x
EV / FCF	4.01x	3.93x	3.31x	1.66x	1.71x	5.81x	3.77x	1.63x
FCF Yield	24.9%	25.4%	30.2%	60.4%	58.4%	17.2%	26.5%	61.5%
Dividend per Share ²	4.86	7.56	8.76	9	-	4.374	6.346	7.744
Rate of return	3.19%	4.26%	7.52%	8.05%	-	4.34%	6.3%	7.69%
EPS ²	16.66	29.65	29.69	31.98	-	10.8	21.96	26.59
Distribution rate	29.2%	25.5%	29.5%	28.1%	-	40.5%	28.9%	29.1%
Net sales ¹	2,22,884	2,50,200	2,79,232	3,22,284	3,24,656	3,24,231	3,30,225	3,39,608
EBITDA ¹	25,392	32,359	37,721	36,513	36,796	34,908	40,773	44,941
EBIT ¹	10,606	19,275	22,124	22,576	19,060	9,886	17,517	20,813
Net income ¹	8,824	14,843	14,867	16,013	10,721	5,324	11,001	13,539
Net Debt ¹	-26,796	-26,685	-43,015	-40,289	-36,066	-33,655	-35,342	-39,236
Reference price ²	152.42	177.48	116.42	111.80	89.04	100.75	100.75	100.75
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOYOTA MOTOR CORPORATION	13.53x	1.55x	13.1x	2.53%	31TCr
GENERAL MOTORS COMPANY	6.94x	0.35x	2.88x	0.87%	7.62TCr
HYUNDAI MOTOR COMPANY	10.34x	1.27x	13.52x	2.52%	7.44TCr
MERCEDES-BENZ GROUP AG	11.3x	0.18x	1.96x	3.88%	6.62TCr
BMW AG	8.19x	0.06x	0.46x	4.42%	6.43TCr
FORD MOTOR COMPANY	-6.01x	0.27x	4.47x	4.89%	5.5TCr
MAHINDRA & MAHINDRA LIMITED	28.96x	2.68x	18.3x	0.78%	4.41TCr
HONDA MOTOR CO., LTD.	14.87x	0.64x	10.72x	4.2%	4.19TCr
SUZUKI MOTOR CORPORATION	11.52x	0.65x	4.84x	1.99%	2.84TCr
Average	11.07x	0.85x	7.81x	2.9%	8.49TCr
Weighted average by Cap.	11.41x	1.05x	9.34x	2.78%