Valuation Siemens AG

Stocks

Market Closed - Xetra Other stock markets 18:36:26 17/07/2026 +03			5-day change	1st Jan Change
264.55 ^EUR	-2.27%		-3.04%	+10.62%

07-19	Siemens Concludes Development of Campus in Germany	MT
07-16	Hundreds of new S-Bahn trains are set to arrive from 2032	DP

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	113,299	79,905	107,367	141,274	177,700	203,340	-	-
Change	-	-29.47%	34.37%	31.58%	25.78%	14.43%	-	-
Enterprise Value (EV) ¹	152,454	120,076	143,879	180,037	219,220	242,763	239,798	235,853
Change	-	-21.24%	19.82%	25.13%	21.76%	10.74%	-1.22%	-1.65%
P/E	18.7x	22x	13.7x	17.5x	18.9x	25x	21.8x	19.3x
PBR	2.56x	1.68x	2.24x	2.79x	2.87x	3.15x	2.95x	2.71x
PEG	-	-0.6x	0x	3.69x	1.1x	-2x	1.5x	1.5x
Capitalization / Revenue	1.82x	1.11x	1.38x	1.86x	2.25x	2.45x	2.27x	2.12x
EV / Revenue	2.45x	1.67x	1.85x	2.37x	2.78x	2.93x	2.68x	2.46x
EV / EBITDA	16.8x	11.2x	10.2x	13.3x	16.4x	16x	14x	12.3x
EV / EBIT	23.5x	12.9x	14.9x	18.8x	22.8x	20.5x	17.5x	15x
EV / FCF	18.2x	14.2x	14.4x	18.8x	20.3x	28.7x	21.8x	18.8x
FCF Yield	5.49%	7.02%	6.96%	5.32%	4.93%	3.49%	4.59%	5.32%
Dividend per Share ²	4	4.25	4.7	5.2	5.35	5.628	5.956	6.402
Rate of return	2.82%	4.2%	3.46%	2.87%	2.33%	2.13%	2.25%	2.42%
EPS ²	7.59	4.59	9.91	10.38	12.11	10.59	12.16	13.68
Distribution rate	52.7%	92.6%	47.4%	50.1%	44.2%	53.2%	49%	46.8%
Net sales ¹	62,265	71,977	77,769	75,930	78,914	82,929	89,587	95,744
EBITDA ¹	9,091	10,759	14,163	13,577	13,380	15,184	17,165	19,191
EBIT ¹	6,494	9,285	9,649	9,593	9,594	11,841	13,729	15,690
Net income ¹	6,161	3,723	7,949	8,301	9,620	8,453	9,773	11,038
Net Debt ¹	39,155	40,171	36,512	38,763	41,520	39,423	36,458	32,513
Reference price ²	141.92	101.20	135.66	181.34	229.20	264.55	264.55	264.55
Nbr of stocks (in thousands)	798,333	789,577	791,442	779,054	775,303	768,626	-	-
Announcement Date	11/11/21 A	11/17/22 A	11/16/23 A	11/14/24 A	11/13/25 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS AG	24.99x	2.93x	15.99x	2.13%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.19x	2.32x	10.23x	2.96%	249B
SCHNEIDER ELECTRIC SE	28.24x	3.66x	16.89x	1.75%	169B
EATON CORPORATION PLC	34.39x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS, INC.	42.84x	5.69x	24.65x	1.02%	139B
DELTA ELECTRONICS (THAILAND)	98.21x	13.59x	71.11x	0.3%	111B
VERTIV HOLDINGS CO.	49.69x	7.95x	32.34x	0.08%	111B
EMERSON ELECTRIC CO.	28.56x	4.7x	16.4x	1.58%	78.16B
AMETEK, INC.	32.72x	6.83x	21.28x	0.57%	54.32B
ROCKWELL AUTOMATION, INC.	37.2x	6.05x	24.98x	1.23%	51.39B
Average	39.40x	5.90x	25.65x	1.27%	135.19B
Weighted average by Cap.	35.92x	5.13x	23.16x	1.55%