TopFunds

Bayerische Motoren Werke AG

XETRA: BMW.DE

Stock price

60.48 EUR

(-23.37%) 5 years

Auto - Manufacturers

Insider Transactions

5Y price score: (32)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -23.37%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

56.4

52-week range

97.9

60.48

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(15) %

Dividend Yield TTM

7.3 %

Market cap

$ 36,220

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

5.8

Price / Book TTM

0.4

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

2.6

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(22.2) %

10.2 %

39.4 %

Free cash flow per share growth

(833.6) %

(145.1) %

35.3 %

Earnings per share growth

(28.1) %

107.7 %

22.5 %

Dividends

Previous dividend:4.40 per share, Paid, Ex-div date May 15, 2026

Analyst ratings

Buy

0

Hold

2

Sell

0

Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
9.7
10.5
13.1
10.8
7.5
5.7
18.8
27.3
17.7
11.6
11.9
2.1%
16.6
17.3
18.1
18.9
19.7
20.5
02FCF per share
(7.5)
(4)
(1.8)
(4.1)
(4.9)
10.8
14.1
22
10.1
(7.4)
(4.9)
(4.3)%
(1.4)
(2)
(2.6)
(3.3)
(4.1)
(5.1)
03Dividends per share
Help
Adjusted for splitsLearn more
2.9
3.2
3.5
4
3.5
2.5
1.9
5.8
8.5
6
4.3
4%
-
-
-
-
-
-
04Dividends payout, %
30.1%
30.9%
27.1%
37.7%
48.1%
44.3%
10.1%
21.3%
48.1%
51.9%
36.3%
1.9%
-
-
-
-
-
-
05Revenue
$ 92,175
$ 94,163
$ 98,282
$ 96,855
$ 104,210
$ 98,990
$ 111,239
$ 142,610
$ 155,498
$ 142,380
$ 133,453
3.8%
$ 138,484
$ 143,705
$ 149,122
$ 154,744
$ 160,578
$ 165,395
06ㅤ% Change
-
2.2%
4.4%
(1.5)%
7.6%
(5)%
12.4%
28.2%
9%
(8.4)%
(6.3)%
3.8%
3.8%
3.8%
3.8%
3.8%
3.8%
3.8%
07Net Income
6,369
6,863
8,589
6,974
4,915
3,775
12,382
17,941
11,290
7,290
7,294
1.4%
10,100
10,481
10,876
11,286
11,711
12,063
08ㅤ% Margin
6.9%
7.3%
8.7%
7.2%
4.7%
3.8%
11.1%
12.6%
7.3%
5.1%
5.5%
7.3% A
7.3%
7.3%
7.3%
7.3%
7.3%
7.3%
09CFO
960
3,173
5,909
5,051
3,662
13,251
15,903
23,523
17,356
7,566
7,983
23.6%
10,800
11,207
11,630
12,068
12,523
12,899
10ㅤ% Of revenue
1%
3.4%
6%
5.2%
3.5%
13.4%
14.3%
16.5%
11.2%
5.3%
6%
7.8% A
7.8%
7.8%
7.8%
7.8%
7.8%
7.8%
11CAPEX
(5,889)
(5,823)
(7,112)
(7,777)
(6,902)
(6,150)
(6,619)
(9,050)
(10,881)
(12,205)
(10,963)
6.4%
(11,666)
(12,414)
(13,210)
(14,057)
(14,958)
(15,917)
12ㅤ% Change
-
(1.1)%
22.1%
9.4%
(11.3)%
(10.9)%
7.6%
36.7%
20.2%
12.2%
(10.2)%
6.4% A
6.4%
6.4%
6.4%
6.4%
6.4%
6.4%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(4,929)
(2,650)
(1,203)
(2,726)
(3,240)
7,101
9,284
14,473
6,475
(4,639)
(2,980)
(4.9)%
(865.8)
(1,207)
(1,580)
(1,989)
(2,435)
(3,018)
14Total assets
172,174
188,535
193,483
208,980
228,034
216,658
229,527
246,926
250,890
267,732
278,354
4.9%
292,052
306,425
321,504
337,326
353,926
371,343
15ㅤ% Change
-
9.5%
2.6%
8%
9.1%
(5)%
5.9%
7.6%
1.6%
6.7%
4%
4.9%
4.9%
4.9%
4.9%
4.9%
4.9%
4.9%
16Total liabilities
129,410
141,172
138,935
150,892
168,127
155,138
154,395
155,638
157,967
172,729
180,448
3.4%
189,328
198,645
208,421
218,678
229,439
240,730
17ㅤ% Of assets
75.2%
74.9%
71.8%
72.2%
73.7%
71.6%
67.3%
63%
63%
64.5%
64.8%
64.8% A
64.8%
64.8%
64.8%
64.8%
64.8%
64.8%
18Shareholders Equity
42,764
47,363
54,548
58,088
59,907
61,520
75,132
91,288
92,923
95,003
97,906
8.6%
102,724
107,779
113,083
118,648
124,487
130,613
19Net Debt
65,963
71,759
69,815
75,378
86,624
74,045
67,724
54,691
54,221
66,217
87,448
2.9%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
656,495
656,805
657,110
657,601
658,118
659,461
659,880
657,099
638,914
627,604
613,786
(0.7)%
609,671
605,583
601,523
597,490
593,484
589,506
21ㅤ% Change
-
0.1%
0.1%
0.1%
0.1%
0.2%
0.1%
(0.4)%
(2.8)%
(1.8)%
(2.2)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
22ROA
3.7%
3.6%
4.4%
3.3%
2.2%
1.7%
5.4%
7.3%
4.5%
2.7%
2.6%
-
3.5%
3.4%
3.4%
3.4%
3.3%
3.3%
23ROE
14.9%
14.5%
15.8%
12%
8.2%
6.1%
16.5%
19.7%
12.2%
7.7%
7.5%
-
9.8%
9.7%
9.6%
9.5%
9.4%
9.2%
24Interest coverage
21.8
28.7
37.5
37.8
31.2
21.6
62.8
64.2
105.1
50.8
36.7
-
-
-
-
-
-
-
25Dividend Yield
3%
3.6%
4.1%
5.7%
4.9%
3.5%
2.2%
7%
8.4%
7.6%
4.6%
-
-
-
-
-
-
-
26P/E Ratio
10.1
8.5
6.6
6.4
9.8
12.6
4.7
3.1
5.8
6.8
7.8
-
-
-
-
-
-
-
27Stock price range
76-123
65-92
78-91
70-96
59-78
38-77
68-96
69-99
86-113
66-115
64-97
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
64,094
58,291
56,774
45,861
48,135
47,633
58,393
54,789
65,029
45,066
57,168
(1.1)%
(117,852)
(121,114)
(124,701)
(128,647)
(132,988)
-
29FCF Yield
(7.7)%
(4.6)%
(2.1)%
(5.9)%
(6.7)%
14.9%
15.9%
26.4%
10%
(9.4)%
(5.2)%
(3.8)%
0.7%
1%
1.3%
1.6%
1.8%
-
30Average stock price
99.1
78.7
84.3
83.1
68.2
57.2
82.1
84.2
99.4
90.4
80.4
(2.1)%
(193.3)
(200)
(207.3)
(215.3)
(224.1)
-
31 CEO
MN
Milan Nedeljković