|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.12 CHF | -1.64% |
|
-11.67% | +119.87% |
| 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 | 1,867 | - | - |
| Change | - | -57.31% | 25.45% | -72.17% | 34.06% | 123.59% | - | - |
| Enterprise Value (EV) 1 | 5,983 | 3,501 | 3,550 | 2,036 | 1,913 | 3,422 | 3,377 | 3,308 |
| Change | - | -41.48% | 1.4% | -42.65% | -6.04% | 78.85% | -1.31% | -2.04% |
| P/E | -131x | -4.02x | -0.44x | -0.79x | -6.44x | -6x | -20.5x | 72.4x |
| PBR | 1.33x | 0.63x | 0.37x | 0.51x | 0.88x | 1.95x | 2.37x | 1.98x |
| PEG | - | -0x | -0x | 0x | 0.1x | -0x | 0.3x | -1x |
| Capitalization / Revenue | 0.83x | 0.37x | 0.62x | 0.18x | 0.25x | 0.58x | 0.57x | 0.53x |
| EV / Revenue | 1.18x | 0.73x | 0.99x | 0.59x | 0.58x | 1.07x | 1.03x | 0.93x |
| EV / EBITDA | 6.22x | 4.09x | 6.4x | 3.66x | 3.26x | 6.3x | 5.28x | 4.72x |
| EV / EBIT | 30.2x | -21.7x | -2.48x | -3.72x | 18.8x | 34.2x | 20.9x | 19.8x |
| EV / FCF | 12.4x | 56.5x | -9.47x | -30.4x | 50.3x | -13.5x | 98.9x | 23.6x |
| FCF Yield | 8.1% | 1.77% | -10.6% | -3.29% | 1.99% | -7.41% | 1.01% | 4.23% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.226 | -17 | -52 | -7.94 | -1.31 | -3.147 | -0.9225 | 0.2608 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 5,058 | 4,819 | 3,590 | 3,428 | 3,323 | 3,194 | 3,293 | 3,547 |
| EBITDA 1 | 961.6 | 857 | 555 | 557 | 586 | 542.9 | 639.7 | 700.1 |
| EBIT 1 | 197.9 | -161 | -1,430 | -547 | 102 | 100 | 161.6 | 166.9 |
| Net income 1 | -31.53 | -444 | -1,613 | -785 | -129 | -237.6 | -92.5 | 7.967 |
| Net Debt 1 | 1,803 | 1,717 | 1,312 | 1,413 | 1,078 | 1,554 | 1,510 | 1,441 |
| Reference price 2 | 160.33 | 68.31 | 22.71 | 6.31 | 8.44 | 18.89 | 18.89 | 18.89 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -6x | 1.07x | 6.3x | -.--% | 2.13B | |
| 20.56x | 11.5x | 17.13x | 0.39% | 4,663B | |
| 23.71x | 11.18x | 15.23x | 1.06% | 1,904B | |
| 40.24x | 16.61x | 24.45x | 0.72% | 1,737B | |
| 15.56x | 9.54x | 11.54x | 0.05% | 1,279B | |
| 8.52x | 4.95x | 5.97x | 0.21% | 1,235B | |
| 97.09x | 16.94x | 63.52x | -.--% | 850B | |
| -370.18x | 11.2x | 33.34x | -.--% | 645B | |
| 274.32x | 59x | 125.09x | -.--% | 357B | |
| 9.6x | 5.01x | 6.15x | 1.04% | 311B | |
| Average | 11.34x | 14.70x | 30.87x | 0.35% | 1,298B | |
| Weighted average by Cap. | 14.33x | 12.81x | 22.77x | 0.44% |
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
