|
Market Closed -
OTC Markets
16:52:39 30/06/2026 +03
|
5-day change | 1st Jan Change | ||
| 9.770 USD | -9.12% |
|
-.--% | -33.54% |
| 08-05 | France's drone production shifts from policy ambition to factory floor | RE |
| 08-03 | Forvia: Solid H1 beat despite China underperformance; FY26 guidance confirmed, deleveraging on track |  |
Company Valuation: FORVIA SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,637 | 2,783 | 4,023 | 1,704 | 2,677 | 1,777 | - | - |
| Change | - | -50.63% | 44.56% | -57.64% | 57.06% | -33.61% | - | - |
| Enterprise Value (EV) 1 | 9,103 | 10,722 | 11,010 | 8,327 | 8,687 | 6,197 | 5,847 | 5,272 |
| Change | - | 17.78% | 2.69% | -24.37% | 4.32% | -28.66% | -5.65% | -9.82% |
| P/E | -73.4x | -16.3x | 18.2x | -9.23x | -1.74x | -16.4x | 7.63x | 4.88x |
| PBR | 1.68x | 0.54x | 0.89x | 0.4x | 1.1x | 0.61x | 0.54x | 0.5x |
| PEG | - | -0.3x | -0x | 0x | -0x | 0.2x | -0x | 0.1x |
| Capitalization / Revenue | 0.36x | 0.11x | 0.15x | 0.06x | 0.1x | 0.09x | 0.08x | 0.08x |
| EV / Revenue | 0.58x | 0.42x | 0.4x | 0.31x | 0.33x | 0.3x | 0.28x | 0.25x |
| EV / EBITDA | 4.32x | 3.56x | 3.31x | 2.48x | 2.47x | 2.11x | 1.94x | 1.67x |
| EV / EBIT | 10.6x | 9.62x | 7.65x | 5.95x | 5.97x | 4.84x | 4.28x | 3.59x |
| EV / FCF | 47x | 33.3x | 25.5x | 13.4x | 8.95x | 11.8x | 9.75x | 7.95x |
| FCF Yield | 2.13% | 3% | 3.92% | 7.44% | 11.2% | 8.5% | 10.3% | 12.6% |
| Dividend per Share 2 | 1 | - | 0.5 | - | - | - | 0.2632 | 0.461 |
| Rate of return | 2.39% | - | 2.45% | - | - | - | 2.9% | 5.08% |
| EPS 2 | -0.57 | -0.8683 | 1.12 | -0.94 | -7.809 | -0.5547 | 1.189 | 1.858 |
| Distribution rate | -175% | - | 44.6% | - | - | - | 22.1% | 24.8% |
| Net sales 1 | 15,618 | 25,458 | 27,248 | 26,974 | 26,154 | 20,633 | 20,955 | 21,407 |
| EBITDA 1 | 2,109 | 3,012 | 3,328 | 3,355 | 3,513 | 2,932 | 3,011 | 3,149 |
| EBIT 1 | 862 | 1,115 | 1,439 | 1,400 | 1,456 | 1,279 | 1,367 | 1,469 |
| Net income 1 | -79 | -382 | 222 | -185 | -1,538 | -203.3 | 288.2 | 479.9 |
| Net Debt 1 | 3,467 | 7,939 | 6,987 | 6,623 | 6,010 | 4,420 | 4,070 | 3,495 |
| Reference price 2 | 41.830 | 14.130 | 20.420 | 8.680 | 13.620 | 9.072 | 9.072 | 9.072 |
| Nbr of stocks (in thousands) | 134,749 | 196,951 | 197,012 | 196,334 | 196,520 | 195,878 | - | - |
| Announcement Date | 2/21/22 A | 2/19/23 A | 2/19/24 A | 2/28/25 A | 2/24/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.1x | 1.3x | 9.96x | 1.92% | 42.33B | |
| 18.35x | 0.83x | 6.16x | 3.17% | 39.73B | |
| 10.53x | 0.65x | 8.24x | 1.41% | 31.28B | |
| 12.51x | 0.58x | 5.07x | 3.79% | 30.51B | |
| 14.39x | 2.6x | 9.08x | 4.16% | 20.9B | |
| 31.34x | 1.23x | 13.07x | 0.59% | 18.65B | |
| 10.99x | 0.52x | 5.12x | 2.81% | 18.63B | |
| 13.15x | 1.34x | 6.8x | 4.12% | 15.89B | |
| 14.98x | 1.08x | 7.22x | 0.94% | 14.19B | |
| Average | 16.15x | 1.13x | 7.86x | 2.55% | 25.79B | |
| Weighted average by Cap. | 16.20x | 1.08x | 7.83x | 2.57% |
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
- FRVIA Stock
- FURCF Stock
- Valuation FORVIA SE
Select your edition
All financial news and data tailored to specific country editions
