|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.62 CHF | -4.73% |
|
+0.21% | +139.75% |
| 05-26 | Analyst recommendations: Eli Lilly, AutoZone, BP plc, Ferrari, Samsung Electronics… |  |
| 05-20 | Ams-Osram Prices EUR1 Billion Senior Notes Offering | MT |
Company Valuation: ams-OSRAM AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,179 | 1,784 | 2,238 | 622.9 | 835 | 2,088 | - | - |
| Change | - | -57.31% | 25.45% | -72.17% | 34.06% | 150.07% | - | - |
| Enterprise Value (EV) 1 | 5,983 | 3,501 | 3,550 | 2,036 | 1,913 | 3,644 | 3,617 | 3,562 |
| Change | - | -41.48% | 1.4% | -42.65% | -6.04% | 90.5% | -0.74% | -1.53% |
| P/E | -131x | -4.02x | -0.44x | -0.79x | -6.44x | -6.71x | -22.9x | 105x |
| PBR | 1.33x | 0.63x | 0.37x | 0.51x | 0.88x | 2.19x | 2.73x | 2.33x |
| PEG | - | -0x | -0x | 0x | 0.1x | -0x | 0.3x | -1x |
| Capitalization / Revenue | 0.83x | 0.37x | 0.62x | 0.18x | 0.25x | 0.65x | 0.64x | 0.59x |
| EV / Revenue | 1.18x | 0.73x | 0.99x | 0.59x | 0.58x | 1.14x | 1.1x | 1.01x |
| EV / EBITDA | 6.22x | 4.09x | 6.4x | 3.66x | 3.26x | 6.75x | 5.68x | 5.12x |
| EV / EBIT | 30.2x | -21.7x | -2.48x | -3.72x | 18.8x | 36.4x | 22.4x | 21.3x |
| EV / FCF | 12.4x | 56.5x | -9.47x | -30.4x | 50.3x | -14.2x | 810x | 25.5x |
| FCF Yield | 8.1% | 1.77% | -10.6% | -3.29% | 1.99% | -7.03% | 0.12% | 3.93% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.226 | -17 | -52 | -7.94 | -1.31 | -3.147 | -0.9225 | 0.2006 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,058 | 4,819 | 3,590 | 3,428 | 3,323 | 3,191 | 3,285 | 3,538 |
| EBITDA 1 | 961.6 | 857 | 555 | 557 | 586 | 540 | 636.5 | 696.2 |
| EBIT 1 | 197.9 | -161 | -1,430 | -547 | 102 | 100 | 161.6 | 166.9 |
| Net income 1 | -31.53 | -444 | -1,613 | -785 | -129 | -236.8 | -89.12 | -5.464 |
| Net Debt 1 | 1,803 | 1,717 | 1,312 | 1,413 | 1,078 | 1,556 | 1,529 | 1,474 |
| Reference price 2 | 160.33 | 68.31 | 22.71 | 6.31 | 8.44 | 21.12 | 21.12 | 21.12 |
| Nbr of stocks (in thousands) | 26,067 | 26,119 | 98,544 | 98,751 | 98,925 | 98,849 | - | - |
| Announcement Date | 2/8/22 A | 2/7/23 A | 2/9/24 A | 2/11/25 A | 2/9/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.71x | 1.14x | 6.75x | -.--% | 2.39B | |
| 22.28x | 12.49x | 18.62x | 0.36% | 5,054B | |
| 25.49x | 12.04x | 16.41x | 0.98% | 2,056B | |
| 43.4x | 17.86x | 26.24x | 0.67% | 1,866B | |
| 9.49x | 5.56x | 6.81x | 0.19% | 1,344B | |
| 19.72x | 11.71x | 14.33x | 0.04% | 1,366B | |
| 101.56x | 17.93x | 67.66x | -.--% | 899B | |
| -406.59x | 12.24x | 36.42x | -.--% | 708B | |
| 334.5x | 72.13x | 153.04x | -.--% | 435B | |
| 114.28x | 26.65x | 54.16x | -.--% | 368B | |
| Average | 25.74x | 18.97x | 40.04x | 0.22% | 1,410B | |
| Weighted average by Cap. | 19.62x | 14.94x | 26.86x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMS Stock
- Valuation ams-OSRAM AG
Select your edition
All financial news and data tailored to specific country editions
