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.($)
-6.71x1.14x6.75x-.--% 2.39B
22.28x12.49x18.62x0.36% 5,054B
25.49x12.04x16.41x0.98% 2,056B
43.4x17.86x26.24x0.67% 1,866B
9.49x5.56x6.81x0.19% 1,344B
19.72x11.71x14.33x0.04% 1,366B
101.56x17.93x67.66x-.--% 899B
-406.59x12.24x36.42x-.--% 708B
334.5x72.13x153.04x-.--% 435B
114.28x26.65x54.16x-.--% 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

  1. Stock Market
  2. Stocks
  3. AMS Stock
  4. Valuation ams-OSRAM AG
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!