|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.650 EUR | +2.13% |
|
+10.19% | +56.56% |
Company Valuation: Maurel
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 510 | 848 | 1,338 | 1,168 | 1,290 | 1,929 | - | - |
| Change | - | 66.25% | 57.78% | -12.71% | 10.42% | 49.56% | - | - |
| Enterprise Value (EV) 1 | 853 | 1,048 | 1,458 | 1,134 | 1,111 | 1,514 | 1,256 | 1,001 |
| Change | - | 22.85% | 39.12% | -22.22% | -2.05% | 36.33% | -17.05% | -20.28% |
| P/E | 4.25x | 4.17x | 6.41x | 5.03x | 3.16x | 9.55x | 7.2x | 7.06x |
| PBR | 0.76x | 0.99x | 1.31x | 1x | 0.86x | 1.37x | 1.2x | 1.2x |
| PEG | - | 0.1x | 3.3x | 0.4x | 0x | -0.2x | 0.2x | 3.43x |
| Capitalization / Revenue | 1.02x | 1.25x | 1.96x | 1.45x | 2.23x | 2.57x | 2.47x | 2.43x |
| EV / Revenue | 1.71x | 1.55x | 2.14x | 1.4x | 1.92x | 2.02x | 1.61x | 1.26x |
| EV / EBITDA | 3.05x | 2.37x | 4.06x | 3.08x | 4.46x | 3.59x | 2.99x | 2.36x |
| EV / EBIT | 5.4x | 2.98x | 7.55x | 4.4x | 2.76x | 5.43x | 4.72x | 3.87x |
| EV / FCF | 7.35x | 3.98x | 11.7x | 8.62x | -50.5x | 14.1x | 4.02x | 3.47x |
| FCF Yield | 13.6% | 25.1% | 8.55% | 11.6% | -1.98% | 7.08% | 24.9% | 28.8% |
| Dividend per Share 2 | 0.0774 | 0.2465 | 0.249 | 0.3574 | 0.3804 | 0.406 | 0.4154 | 0.3465 |
| Rate of return | 2.99% | 5.75% | 3.7% | 6.08% | 5.86% | 4.2% | 4.3% | 3.58% |
| EPS 2 | 0.61 | 1.03 | 1.05 | 1.17 | 2.05 | 1.012 | 1.342 | 1.369 |
| Distribution rate | 12.7% | 23.9% | 23.7% | 30.5% | 18.6% | 40.1% | 31% | 25.3% |
| Net sales 1 | 500 | 676 | 682 | 808 | 578 | 751.4 | 782.3 | 793.9 |
| EBITDA 1 | 280 | 443 | 359 | 368 | 249 | 421.7 | 420.1 | 424.5 |
| EBIT 1 | 158 | 352 | 193 | 258 | 403 | 279 | 266.3 | 258.5 |
| Net income 1 | 121 | 206 | 210 | 233 | 410 | 255.9 | 266.4 | 311.5 |
| Net Debt 1 | 343 | 200 | 120 | -34 | -179 | -414.6 | -672.7 | -927.5 |
| Reference price 2 | 2.593 | 4.291 | 6.732 | 5.881 | 6.487 | 9.667 | 9.667 | 9.667 |
| Nbr of stocks (in thousands) | 196,702 | 197,616 | 198,754 | 198,610 | 198,807 | 199,530 | - | - |
| Announcement Date | 3/18/22 | 3/14/23 | 3/1/24 | 3/6/25 | 3/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 9.55x | 2.02x | 3.59x | 4.2% | 1.93B | ||
| 11.41x | 2.23x | 5.39x | 2.85% | 145B | ||
| 11.95x | 3.28x | 5.99x | 3.87% | 95.2B | ||
| 8.43x | 2.75x | 4.72x | 2.87% | 76.7B | ||
| 13.24x | 3.69x | 5.38x | 2.14% | 57.11B | ||
| 8.07x | 2.66x | 4.17x | 1.75% | 57.19B | ||
| 9.45x | 1.38x | 4.75x | 2.1% | 54.29B | ||
| 10.46x | 2.53x | 4.85x | 2.62% | 51.76B | ||
| 11.93x | 3.29x | 4.89x | 6.44% | 42.1B | ||
| 6.15x | 1.61x | 3.74x | 5.13% | 34.04B | ||
| Average | 10.06x | 2.54x | 4.75x | 3.4% | 61.5B | |
| Weighted average by Cap. | 10.47x | 2.62x | 5.05x | 3.13% |
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
- Stock Market
- Stocks
- MAU Stock
- Valuation Maurel
Select your edition
All financial news and data tailored to specific country editions
















