|
Market Closed -
OTC Markets
20:32:25 10/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 16.50 USD | -1.05% |
|
0.00% | +30.33% |
| 08-19 | Valeo Plans Full Redemption of EUR750 Million Notes due 2027 | MT |
| 08-19 | Valeo completes the repayment of a loan |  |
Company Valuation: Valeo SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,424 | 4,022 | 3,378 | 2,261 | 2,844 | 3,442 | - | - |
| Change | - | -37.39% | -16% | -33.06% | 25.77% | 21.01% | - | - |
| Enterprise Value (EV) 1 | 9,905 | 8,024 | 7,406 | 6,074 | 6,866 | 7,252 | 6,980 | 6,606 |
| Change | - | -18.99% | -7.7% | -17.98% | 13.04% | 5.62% | -3.75% | -5.37% |
| P/E | 36.9x | 17.6x | 15.3x | 13.9x | 14.2x | 11.5x | 8.32x | 6.5x |
| PBR | 1.74x | 1.05x | 0.95x | 0.61x | 0.86x | 0.9x | 0.82x | 0.73x |
| PEG | - | 0.6x | -3.63x | -0.5x | 0.6x | 0.2x | 0.2x | 0.2x |
| Capitalization / Revenue | 0.37x | 0.2x | 0.15x | 0.11x | 0.14x | 0.17x | 0.16x | 0.16x |
| EV / Revenue | 0.57x | 0.4x | 0.34x | 0.28x | 0.33x | 0.35x | 0.33x | 0.3x |
| EV / EBITDA | 4.29x | 3.34x | 2.8x | 2.12x | 2.23x | 2.43x | 2.23x | 2x |
| EV / EBIT | 14.2x | 12.6x | 8.84x | 6.61x | 7.03x | 7.09x | 5.91x | 4.91x |
| EV / FCF | 35.8x | 19.1x | 16.1x | 13.1x | 13x | 16.8x | 15.4x | 12.7x |
| FCF Yield | 2.8% | 5.22% | 6.22% | 7.62% | 7.69% | 5.96% | 6.48% | 7.86% |
| Dividend per Share 2 | 0.35 | 0.38 | 0.4 | 0.42 | 0.42 | 0.5103 | 0.6067 | 0.6973 |
| Rate of return | 1.32% | 2.28% | 2.87% | 4.51% | 3.61% | 3.58% | 4.26% | 4.89% |
| EPS 2 | 0.72 | 0.95 | 0.91 | 0.67 | 0.82 | 1.238 | 1.713 | 2.192 |
| Distribution rate | 48.6% | 40% | 44% | 62.7% | 51.2% | 41.2% | 35.4% | 31.8% |
| Net sales 1 | 17,262 | 20,037 | 22,044 | 21,492 | 20,900 | 20,467 | 21,076 | 21,827 |
| EBITDA 1 | 2,308 | 2,401 | 2,647 | 2,863 | 3,082 | 2,987 | 3,134 | 3,305 |
| EBIT 1 | 699 | 635 | 838 | 919 | 977 | 1,023 | 1,180 | 1,344 |
| Net income 1 | 175 | 230 | 221 | 162 | 200 | 292.9 | 409.5 | 523.7 |
| Net Debt 1 | 3,481 | 4,002 | 4,028 | 3,813 | 4,022 | 3,810 | 3,539 | 3,164 |
| Reference price 2 | 26.58 | 16.70 | 13.92 | 9.31 | 11.64 | 14.25 | 14.25 | 14.25 |
| Nbr of stocks (in thousands) | 241,678 | 240,821 | 242,772 | 242,827 | 244,433 | 241,515 | - | - |
| Announcement Date | 2/25/22 A | 2/23/23 A | 2/29/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.11x | 1.3x | 9.97x | 1.92% | 42.75B | |
| 17.21x | 0.77x | 5.67x | 3.38% | 37.33B | |
| 10.54x | 0.65x | 8.25x | 1.41% | 31.92B | |
| 12.38x | 0.59x | 5.13x | 3.77% | 30.73B | |
| 14.96x | 2.76x | 9.56x | 4.05% | 21.35B | |
| 11.42x | 0.54x | 5.28x | 2.71% | 19.36B | |
| 31.37x | 1.24x | 13.08x | 0.59% | 18.61B | |
| 13.13x | 1.35x | 6.97x | 4.16% | 16.06B | |
| 47.34x | 5.18x | 36.18x | 0.76% | 14.85B | |
| Average | 19.72x | 1.60x | 11.12x | 2.53% | 25.88B | |
| Weighted average by Cap. | 18.09x | 1.35x | 9.69x | 2.56% |
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
- FR Stock
- VLEEF Stock
- Valuation Valeo SE
Select your edition
All financial news and data tailored to specific country editions
