Valuation Peugeot SA Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets 19:39:42 15/01/2021 +03			5-day change	1st Jan Change
21.85 ^EUR	-4.21%		-1.09%	-2.32%

02:39am	Renault to Face Criminal Trial in France Over Dieselgate Allegations	MT
07-27	June European registrations post double-digit growth on electrification and Chinese OEM strength

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,271	42,620	63,939	36,243	27,403	14,389	-	-
Change	-	-18.46%	50.02%	-43.32%	-24.39%	-47.49%	-	-
Enterprise Value (EV) ¹	34,321	19,017	42,903	21,115	20,709	6,251	5,533	4,206
Change	-	-44.59%	125.61%	-50.78%	-1.93%	-69.82%	-11.48%	-23.99%
P/E	3.67x	2.5x	3.56x	6.84x	-1.22x	10.8x	4.29x	3.03x
PBR	0.93x	0.58x	0.8x	0.45x	0.51x	0.26x	0.24x	0.23x
PEG	-	0.1x	0.3x	-0.1x	0x	-0x	0x	0.1x
Capitalization / Revenue	0.34x	0.24x	0.34x	0.23x	0.18x	0.09x	0.09x	0.08x
EV / Revenue	0.23x	0.11x	0.23x	0.13x	0.13x	0.04x	0.03x	0.02x
EV / EBITDA	1.44x	0.63x	1.35x	1.33x	3.37x	0.61x	0.43x	0.29x
EV / EBIT	1.91x	0.82x	1.76x	2.44x	-24.6x	1.88x	1.01x	0.55x
EV / FCF	4.02x	1.49x	3.34x	-3.49x	-4.58x	-2.92x	4.38x	1.59x
FCF Yield	24.9%	67%	30%	-28.6%	-21.9%	-34.3%	22.8%	62.9%
Dividend per Share ²	-	-	1.55	0.68	-	-	0.2929	0.5006
Rate of return	-	-	7.33%	5.4%	-	-	5.9%	10.1%
EPS ²	4.55	5.31	5.94	1.84	-7.75	0.4603	1.158	1.639
Distribution rate	-	-	26.1%	37%	-	-	25.3%	30.6%
Net sales ¹	152,119	179,592	189,544	156,878	153,508	161,230	166,159	170,884
EBITDA ¹	23,882	30,120	31,892	15,874	6,139	10,192	12,721	14,758
EBIT ¹	18,011	23,323	24,343	8,648	-842	3,327	5,455	7,628
Net income ¹	14,336	16,799	18,625	5,473	-22,368	1,510	3,412	5,218
Net Debt ¹	-17,950	-23,603	-21,036	-15,128	-6,694	-8,138	-8,856	-10,183
Reference price ²	16.686	13.264	21.150	12.590	9.461	4.966	4.966	4.966
Nbr of stocks (in thousands)	3,132,619	3,213,177	3,023,099	2,878,734	2,896,367	2,897,508	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/15/24 A	2/26/25 A	2/26/26 A	-	-	-

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.($)
FERRARI N.V.	32.97x	8.26x	21.07x	1.18%	69.72B
MARUTI SUZUKI INDIA LTD	27.46x	1.92x	16.25x	1.13%	43.89B
KIA CORPORATION	5.99x	0.24x	2.29x	5.19%	34.73B
CHERY AUTOMOBILE CO., LTD.	5.62x	0.24x	3.11x	5.24%	17.67B
SAIC MOTOR CORPORATION LIMITED	10.54x	0.01x	0.18x	2.79%	17.51B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED	17.48x	0.06x	1.05x	1.71%	9.49B
GUANGZHOU AUTOMOBILE GROUP CO., LTD.	-8.96x	0.56x	21.13x	0.13%	6.33B
FORD OTOMOTIV SANAYI	6.85x	0.37x	6x	10.93%	5.86B
TOFAS TÜRK OTOMOBIL FABRIKASI ANONIM SIRKETI	8.36x	0.33x	6.19x	6.62%	2.97B
Average	11.81x	1.33x	8.59x	3.88%	23.13B
Weighted average by Cap.	20.03x	3.27x	12.09x	2.66%