Valuation Vossloh AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:02:56 06/08/2026 +03			5-day change	1st Jan Change
58.55 ^EUR	+1.56%		-0.94%	-23.76%

07-27	VOSSLOH AG : Deutsche Bank reiterates its Buy rating	ZD
07-27	VOSSLOH AG : Warburg Research reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	793	686.8	736.8	831.8	1,476	1,114	-	-
Change	-	-13.4%	7.29%	12.88%	77.47%	-24.54%	-	-
Enterprise Value (EV) ¹	1,009	924.3	956.3	969.4	2,029	1,664	1,555	1,501
Change	-	-8.36%	3.47%	1.36%	109.27%	-17.97%	-6.55%	-3.48%
P/E	34.5x	16.4x	19x	12.1x	23.6x	24.7x	14.3x	12x
PBR	1.42x	1.15x	1.21x	1.05x	1.94x	1.34x	1.18x	1.1x
PEG	-	0.2x	-2.66x	0.2x	-2.63x	-0.9x	0.2x	0.6x
Capitalization / Revenue	0.84x	0.66x	0.61x	0.69x	1.1x	0.71x	0.66x	0.62x
EV / Revenue	1.07x	0.88x	0.79x	0.8x	1.51x	1.05x	0.92x	0.84x
EV / EBITDA	8.12x	7.04x	6.05x	6.05x	11.3x	7.94x	6.56x	5.8x
EV / EBIT	14x	11.8x	9.71x	9.21x	18.1x	13.9x	10.3x	8.89x
EV / FCF	34.1x	33.1x	13.5x	11.3x	21.7x	21.2x	16.6x	14x
FCF Yield	2.93%	3.02%	7.41%	8.87%	4.6%	4.71%	6.04%	7.16%
Dividend per Share ²	1	1	1.05	1.1	1.15	1.078	1.466	1.672
Rate of return	2.21%	2.56%	2.5%	2.56%	1.51%	1.87%	2.54%	2.9%
EPS ²	1.31	2.38	2.21	3.56	3.24	2.332	4.034	4.794
Distribution rate	76.3%	42%	47.5%	30.9%	35.5%	46.2%	36.3%	34.9%
Net sales ¹	942.8	1,046	1,214	1,210	1,343	1,580	1,686	1,792
EBITDA ¹	124.2	131.2	158	160.3	179.4	209.5	237.2	258.8
EBIT ¹	72.3	78.1	98.5	105.2	111.9	120.1	151.2	168.8
Net income ¹	23.1	41.7	38.7	63.2	62.7	45.02	75.4	89.67
Net Debt ¹	215.6	237.5	219.5	137.6	552.5	550.2	441.2	387.1
Reference price ²	45.15	39.10	41.95	43.05	76.40	57.65	57.65	57.65
Nbr of stocks (in thousands)	17,564	17,564	17,564	19,321	19,321	19,321	-	-
Announcement Date	3/17/22 A	3/16/23 A	3/21/24 A	3/25/25 A	3/19/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VOSSLOH AG	24.72x	1.05x	7.94x	1.87%	1.29B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	32.14x	4.45x	18.79x	0.42%	50.05B
CRRC CORPORATION LIMITED	11.06x	0.36x	3.82x	4.23%	24.34B
HYUNDAI ROTEM COMPANY	18.82x	1.91x	11.33x	0.45%	11.33B
STADLER RAIL AG	15.88x	0.6x	7.38x	3.45%	3.08B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	12.29x	0.52x	6.32x	2.82%	2.7B
TRINITY INDUSTRIES, INC.	14.75x	3.55x	9.08x	3.85%	2.59B
THE GREENBRIER COMPANIES, INC.	16.3x	1.22x	10.71x	2.69%	1.54B
Average	18.25x	1.71x	9.42x	2.47%	12.11B
Weighted average by Cap.	23.40x	2.77x	12.92x	1.69%