Mercedes-Benz Group AG
XETRA:MBG

Watchlist Manager
Mercedes-Benz Group AG Logo
Mercedes-Benz Group AG
XETRA:MBG
Watchlist
Price: 61.55 EUR 2.34% Market Closed
Market Cap: 59.3B EUR

Relative Value

The Relative Value of one MBG stock under the Base Case scenario is 90.37 EUR. Compared to the current market price of 61.55 EUR, Mercedes-Benz Group AG is Undervalued by 32%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MBG Relative Value
Base Case
90.37 EUR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
67
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
Forward
0.4
vs History
7
vs Industry
50
Median 3Y
5.1
Median 5Y
5
Industry
18.6
Forward
10.7
vs History
61
vs Industry
47
Median 3Y
3.9
Median 5Y
2.8
Industry
8.4
vs History
55
vs Industry
29
Median 3Y
6.5
Median 5Y
6.3
Industry
16.4
vs History
77
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.7
vs History
76
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
Forward
0.7
vs History
22
vs Industry
46
Median 3Y
3.3
Median 5Y
3.4
Industry
4.8
vs History
4
vs Industry
35
Median 3Y
5
Median 5Y
5
Industry
8.5
Forward
7.1
vs History
7
vs Industry
33
Median 3Y
7.3
Median 5Y
7.5
Industry
11.5
Forward
13.4
vs History
66
vs Industry
35
Median 3Y
6.3
Median 5Y
5
Industry
8.1
vs History
55
vs Industry
19
Median 3Y
11.2
Median 5Y
8.8
Industry
10
vs History
73
vs Industry
63
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2

Multiples Across Competitors

MBG Competitors Multiples
Mercedes-Benz Group AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Mercedes-Benz Group AG
XETRA:MBG
54.5B EUR 0.4 8 6.2 11.3
US
Tesla Inc
NASDAQ:TSLA
1.5T USD 15.8 287.2 135.9 303.4
JP
Toyota Motor Corp
TSE:7203
39.5T JPY 0.8 8.5 7 10.7
CN
BYD Co Ltd
SZSE:002594
875.1B CNY 1 22.8 22 22
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
IT
Ferrari NV
MIL:RACE
66B EUR 9.5 41.4 25.3 33.5
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
US
General Motors Co
NYSE:GM
71B USD 0.4 14.8 6.3 16.1
DE
Bayerische Motoren Werke AG
XETRA:BMW
58.6B EUR 0.4 8.4 5.6 10.5
DE
Volkswagen AG
XETRA:VOW
54B EUR 0.2 8.1 2.6 6.9
IN
Maruti Suzuki India Ltd
NSE:MARUTI
5.1T INR 3.2 34.6 25.7 37.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Mercedes-Benz Group AG
XETRA:MBG
Average EV/EBITDA: 22.3
6.2
-2%
N/A
US
Tesla Inc
NASDAQ:TSLA
135.9
14%
9.7
JP
Toyota Motor Corp
TSE:7203
7
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
22
47%
0.5
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
IT
Ferrari NV
MIL:RACE
25.3
9%
2.8
DE
Daimler AG
XETRA:DAI
4
N/A N/A
US
General Motors Co
NYSE:GM
6.3
-9%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.6
4%
1.4
DE
V
Volkswagen AG
XETRA:VOW
2.6
-3%
N/A
IN
Maruti Suzuki India Ltd
NSE:MARUTI
25.7
11%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Mercedes-Benz Group AG
XETRA:MBG
Average EV/EBIT: 42.1
11.3
-6%
N/A
US
Tesla Inc
NASDAQ:TSLA
303.4
10%
30.3
JP
Toyota Motor Corp
TSE:7203
10.7
N/A N/A
CN
BYD Co Ltd
SZSE:002594
22
14%
1.6
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
IT
Ferrari NV
MIL:RACE
33.5
11%
3
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
US
General Motors Co
NYSE:GM
16.1
-1%
N/A
DE
Bayerische Motoren Werke AG
XETRA:BMW
10.5
1%
10.5
DE
V
Volkswagen AG
XETRA:VOW
6.9
-4%
N/A
IN
Maruti Suzuki India Ltd
NSE:MARUTI
37.4
16%
2.3