Valuation Vallourec BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 14:43:17 2026-06-18 EDT			5-day change	1st Jan Change
22.35 ^EUR	-4.73%		-1.79%	+48.77%

06-16	Precious metals' sudden and brutal sell-off
06-16	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,015	2,807	3,222	3,788	3,677	5,087	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	38.34%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,960	4,870	4,748
Change	-	32.43%	-3.68%	-0.67%	-3.41%	36.33%	-1.81%	-2.5%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.1x	10.8x	10x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.44x	2.09x	1.98x
PEG	-	0x	-0x	-0.8x	-0.5x	0.8x	0.4x	1.25x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.28x	1.17x	1.14x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.25x	1.12x	1.06x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.81x	4.79x	4.49x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.73x	6.03x	5.6x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	13.9x	10.3x	8.37x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.21%	9.68%	11.9%
Dividend per Share ²	-	-	-	1.5	1.75	1.476	1.626	1.754
Rate of return	-	-	-	9.14%	11.2%	6.23%	6.86%	7.41%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.674	2.188	2.362
Distribution rate	-	-	-	81.1%	123%	88.2%	74.3%	74.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,961	4,349	4,482
EBITDA ¹	492	715	1,196	832	819	853.2	1,017	1,057
EBIT ¹	374	488	993	605	623	641.9	807.5	848.4
Net income ¹	40	-366	496	452	355	421.9	557.5	603.1
Net Debt ¹	958	1,130	570	-21	-39	-126.9	-216.9	-338.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	23.68	23.68	23.68
Nbr of stocks (in thousands)	228,927	228,741	229,728	230,677	234,359	229,554	-	-
Announcement Date	2/24/22	3/2/23	3/1/24	2/27/25	2/27/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SLB N.V.	19.24x	2.26x	10.18x	2.34%	75.25B
BAKER HUGHES COMPANY	22.26x	2.15x	12.17x	1.56%	59.59B
HALLIBURTON COMPANY	15.48x	1.57x	8.55x	1.89%	30.27B
TECHNIPFMC PLC	22.84x	2.43x	12.07x	0.3%	26.72B
SAIPEM SPA	21.05x	0.57x	4.54x	3.39%	10.64B
NOV INC.	24.29x	0.83x	7.87x	1.88%	6.93B
WEATHERFORD INTERNATIONAL PLC	16.02x	1.48x	6.96x	1.16%	6.77B
KODIAK GAS SERVICES, INC.	32.57x	6.17x	11.15x	3.01%	6.61B
SBM OFFSHORE N.V.	7.76x	1.46x	5.46x	3.36%	6.43B
Average	20.17x	2.10x	8.77x	2.1%	25.47B
Weighted average by Cap.	20.15x	2.11x	10.17x	1.89%