Valuation Siemens AG

Stocks

Real-time Estimate Tradegate Other stock markets 18:42:27 16/07/2026 HKT			5-day change	1st Jan Change
268.30 ^EUR	-0.67%		-2.19%	+11.98%

05:35pm	ABB under pressure over acquisition, Siemens Energy slips	DP
02:39pm	Strong ABB results lift Siemens and Siemens Energy	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	207,606	-	-
Change	-	-29.47%	34.37%	31.58%	25.78%	16.83%	-	-
Enterprise Value (EV) ¹	152,454	120,076	143,879	180,037	219,220	247,029	244,064	240,119
Change	-	-21.24%	19.82%	25.13%	21.76%	12.69%	-1.2%	-1.62%
P/E	18.7x	22x	13.7x	17.5x	18.9x	25.5x	22.2x	19.8x
PBR	2.56x	1.68x	2.24x	2.79x	2.87x	3.22x	3.01x	2.76x
PEG	-	-0.6x	0x	3.69x	1.1x	-2x	1.5x	1.6x
Capitalization / Revenue	1.82x	1.11x	1.38x	1.86x	2.25x	2.5x	2.32x	2.17x
EV / Revenue	2.45x	1.67x	1.85x	2.37x	2.78x	2.98x	2.72x	2.51x
EV / EBITDA	16.8x	11.2x	10.2x	13.3x	16.4x	16.3x	14.2x	12.5x
EV / EBIT	23.5x	12.9x	14.9x	18.8x	22.8x	20.9x	17.8x	15.3x
EV / FCF	18.2x	14.2x	14.4x	18.8x	20.3x	29.2x	22.2x	19.2x
FCF Yield	5.49%	7.02%	6.96%	5.32%	4.93%	3.43%	4.51%	5.22%
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%	2.08%	2.21%	2.37%
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	270.10	270.10	270.10
Nbr of stocks (in thousands)	798,333	789,577	791,442	779,054	775,303	768,626	-	-
Announcement Date	11/11/21	17/11/22	16/11/23	14/11/24	13/11/25	-	-	-

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.($)
SIEMENS AG	25.52x	2.98x	16.27x	2.08%	237B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.81x	2.41x	10.66x	2.86%	258B
SCHNEIDER ELECTRIC SE	29.07x	3.76x	17.35x	1.7%	174B
EATON CORPORATION PLC	35.5x	5.48x	23.34x	1.05%	160B
DELTA ELECTRONICS, INC.	46.54x	6.2x	26.83x	0.94%	152B
VERTIV HOLDINGS CO.	52.27x	8.36x	34.03x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	102.78x	14.16x	73.97x	0.29%	116B
EMERSON ELECTRIC CO.	27.89x	4.6x	16.06x	1.62%	76.31B
AMETEK, INC.	32.24x	6.73x	20.97x	0.58%	53.52B
ROCKWELL AUTOMATION, INC.	37.2x	6.05x	24.99x	1.23%	51.4B
Average	40.68x	6.07x	26.45x	1.24%	139.65B
Weighted average by Cap.	37.45x	5.33x	24.10x	1.5%