Company Valuation: Fugro N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 698.2 1,252 1,941 1,876 938.1 1,201 - -
Change - 79.38% 54.96% -3.32% -50.01% 28.06% - -
Enterprise Value (EV) 1 990.9 1,460 2,051 1,973 1,320 1,495 1,442 1,385
Change - 47.32% 40.51% -3.84% -33.08% 13.27% -3.59% -3.95%
P/E 9.84x 16x 7.88x 7x -47.2x 13.8x 10x 7.82x
PBR 0.83x 1.19x 1.51x 1.24x 0.73x 0.88x 0.82x 0.77x
PEG - - 0x 0.81x 0x -0x 0.3x 0.3x
Capitalization / Revenue 0.48x 0.71x 0.89x 0.82x 0.51x 0.67x 0.64x 0.6x
EV / Revenue 0.68x 0.83x 0.94x 0.87x 0.71x 0.83x 0.76x 0.7x
EV / EBITDA 5.64x 6.34x 5.16x 4.08x 4.93x 5.06x 4.15x 3.58x
EV / EBIT 15.7x 13.6x 8.14x 6.27x 14.5x 12.6x 9.04x 7.09x
EV / FCF 39.8x 74.1x 17.8x 12.3x -9.64x 32x 12.6x 19.3x
FCF Yield 2.51% 1.35% 5.61% 8.16% -10.4% 3.12% 7.96% 5.19%
Dividend per Share 2 - - 0.4 0.75 0.15 0.25 0.382 0.484
Rate of return - - 2.31% 4.49% 1.77% 2.32% 3.54% 4.49%
EPS 2 0.7 0.7 2.2 2.39 -0.18 0.7798 1.079 1.38
Distribution rate - - 18.2% 31.4% -83.3% 32.1% 35.4% 35.1%
Net sales 1 1,462 1,766 2,187 2,275 1,848 1,794 1,885 1,987
EBITDA 1 175.6 230.4 397.3 483.6 267.9 295.4 347.8 386.9
EBIT 1 63 107.6 252.1 314.6 90.9 118.4 159.5 195.4
Net income 1 71.1 74.13 254.8 274 -20.5 87.64 125.2 156.8
Net Debt 1 292.7 207.4 110.5 96.2 382 294 240.3 183.4
Reference price 2 6.88 11.20 17.34 16.72 8.49 10.79 10.79 10.79
Nbr of stocks (in thousands) 101,412 111,826 111,923 112,221 110,491 111,334 - -
Announcement Date 2/18/22 2/23/23 2/29/24 2/28/25 2/27/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.84x0.83x5.06x2.32% 1.38B
18.39x2.17x9.77x2.45% 71.9B
21.65x2.09x11.83x1.6% 57.95B
14.93x1.52x8.28x1.96% 29.18B
22.22x2.36x11.73x0.31% 25.98B
19.97x0.54x4.3x3.58% 9.99B
33.86x6.34x11.45x2.9% 6.87B
23.48x0.8x7.61x1.89% 6.7B
15.59x1.44x6.78x1.19% 6.59B
19.93x5.64x9.8x2.49% 6.48B
Average 20.38x 2.37x 8.66x 2.07% 22.3B
Weighted average by Cap. 19.86x 2.17x 9.96x 1.92%

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

  1. Stock Market
  2. Stocks
  3. FUR Stock
  4. Valuation Fugro N.V.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!