|
Market Closed -
Euronext Bruxelles
11:55:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 209.90 EUR | -0.29% |
|
+1.45% | -12.03% |
| 09-11 | AlphaValue/Baader Europe Sees UCB Share Drop as 'Rare Window of Affordability'; Price Target Up | MT |
| 09-10 | UCB: A rare window of affordability |  |
Company Valuation: UCB
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,947 | 13,973 | 14,969 | 36,464 | 45,333 | 40,020 | - | - |
| Change | - | -26.25% | 7.12% | 143.6% | 24.32% | -11.72% | - | - |
| Enterprise Value (EV) 1 | 19,807 | 15,973 | 17,146 | 37,918 | 45,326 | 40,326 | 38,212 | 35,653 |
| Change | - | -19.36% | 7.34% | 121.15% | 19.54% | -11.03% | -5.24% | -6.7% |
| P/E | 17.9x | 33.4x | 44.8x | 34.3x | 29.1x | 21x | 17.3x | 14.2x |
| PBR | 2.32x | 1.58x | 1.67x | 3.64x | 4.18x | 3.32x | 2.9x | 2.4x |
| PEG | - | -0.6x | -2.2x | 0x | 0.6x | 1x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.28x | 2.53x | 2.85x | 5.93x | 5.86x | 4.6x | 4.14x | 3.72x |
| EV / Revenue | 3.43x | 2.9x | 3.26x | 6.16x | 5.86x | 4.64x | 3.95x | 3.32x |
| EV / EBITDA | 12.1x | 12.7x | 12.7x | 25.7x | 17.2x | 13.2x | 10.5x | 8.35x |
| EV / EBIT | 15x | 23.7x | 26.1x | 45.4x | 22.6x | 16.4x | 12.8x | 9.76x |
| EV / FCF | 15.6x | 18.4x | 38.5x | 41.2x | 24.6x | 21.1x | 14.5x | 11.4x |
| FCF Yield | 6.42% | 5.43% | 2.6% | 2.43% | 4.06% | 4.74% | 6.92% | 8.75% |
| Dividend per Share 2 | 1.3 | 1.33 | 1.36 | 1.39 | 1.45 | 1.457 | 1.502 | 1.534 |
| Rate of return | 1.3% | 1.81% | 1.72% | 0.72% | 0.61% | 0.69% | 0.72% | 0.73% |
| EPS 2 | 5.6 | 2.2 | 1.76 | 5.61 | 8.2 | 10.01 | 12.13 | 14.74 |
| Distribution rate | 23.2% | 60.5% | 77.3% | 24.8% | 17.7% | 14.5% | 12.4% | 10.4% |
| Net sales 1 | 5,777 | 5,517 | 5,252 | 6,152 | 7,741 | 8,695 | 9,677 | 10,751 |
| EBITDA 1 | 1,641 | 1,260 | 1,349 | 1,476 | 2,636 | 3,052 | 3,644 | 4,267 |
| EBIT 1 | 1,318 | 675 | 657 | 836 | 2,009 | 2,458 | 2,997 | 3,652 |
| Net income 1 | 1,058 | 418 | 343 | 1,065 | 1,558 | 1,931 | 2,325 | 2,816 |
| Net Debt 1 | 860 | 2,000 | 2,177 | 1,454 | -7 | 305.5 | -1,808 | -4,367 |
| Reference price 2 | 100.35 | 73.56 | 78.90 | 192.20 | 238.60 | 209.90 | 209.90 | 209.90 |
| Nbr of stocks (in thousands) | 188,812 | 189,959 | 189,721 | 189,720 | 189,996 | 190,663 | - | - |
| Announcement Date | 2/24/22 | 2/22/23 | 2/28/24 | 2/27/25 | 2/24/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.02x | 4.65x | 13.25x | 0.69% | 46.32B | |
| 18.38x | 4.26x | 10.01x | 0.49% | 79.26B | |
| 20.07x | 4.29x | 13.32x | 2.45% | 58.62B | |
| -17.5x | 26.14x | -16.97x | -.--% | 58.56B | |
| 34.59x | 11.77x | 22.57x | -.--% | 48.75B | |
| 37.53x | 3.55x | 13.52x | -.--% | 32.12B | |
| 54.53x | 3.46x | 26.78x | -.--% | 24.77B | |
| 63.72x | 6.81x | 40.43x | -.--% | 21.5B | |
| 23.49x | 5.04x | 13.12x | -.--% | 15.97B | |
| -26.81x | 14.88x | -40.13x | -.--% | 14.15B | |
| Average | 22.90x | 8.48x | 9.59x | 0.36% | 40B | |
| Weighted average by Cap. | 20.47x | 8.86x | 9.76x | 0.54% |
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
- UCB Stock
- Valuation UCB
Select your edition
All financial news and data tailored to specific country editions
