Valuation Vallourec Swiss Exchange

Stocks

Delayed Swiss Exchange Other stock markets 11:35:47 2019-06-07 EDT			5-day change	1st Jan Change
2.443 ^CHF	+4.05%		+0.53%	+34.42%

07-30	Vallourec S.A., Q2 2026 Earnings Call, Jul 30, 2026
07-30	Tranche Update on Vallourec S.A. (ENXTPA:VK)'s Equity Buyback Plan announced on July 25, 2025.	CI

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	4,359	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	18.55%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,298	4,205	4,143
Change	-	32.43%	-3.68%	-0.67%	-3.41%	18.14%	-2.16%	-1.49%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.5x	9.13x	8.29x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.14x	1.82x	1.74x
PEG	-	0x	-0x	-0.8x	-0.5x	-1.89x	0.2x	0.8x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.16x	0.99x	0.94x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.14x	0.96x	0.89x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.47x	4.19x	3.85x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.62x	5.3x	4.8x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15x	8.44x	6.77x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.66%	11.8%	14.8%
Dividend per Share ²	-	-	-	1.5	1.75	1.485	1.641	1.791
Rate of return	-	-	-	9.14%	11.2%	7.82%	8.64%	9.43%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.311	2.08	2.291
Distribution rate	-	-	-	81.1%	123%	113%	78.9%	78.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,762	4,402	4,646
EBITDA ¹	492	715	1,196	832	819	785.9	1,003	1,076
EBIT ¹	374	488	993	605	623	563.7	792.9	863.8
Net income ¹	40	-366	496	452	355	343	552.7	612.9
Net Debt ¹	958	1,130	570	-21	-39	-61.25	-154.1	-216.7
Reference price ²	8.80	12.27	14.02	16.42	15.69	18.99	18.99	18.99
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.	20.57x	2.24x	10.27x	2.31%	75.41B
BAKER HUGHES COMPANY	20.51x	2.58x	14.27x	1.51%	61.28B
TECHNIPFMC PLC	22.92x	2.49x	12.29x	0.29%	27.46B
HALLIBURTON COMPANY	13.45x	1.42x	7.73x	2.12%	26.96B
SAIPEM SPA	25.92x	0.5x	4.38x	3.85%	9.59B
NOV INC.	22.92x	0.84x	7.52x	1.93%	7.13B
WEATHERFORD INTERNATIONAL PLC	16.11x	1.42x	6.7x	1.23%	6.41B
ARCHROCK, INC.	19.27x	5.5x	9.55x	2.57%	6.26B
SBM OFFSHORE N.V.	7.49x	1.44x	5.66x	3.49%	6.16B
Average	18.79x	2.05x	8.71x	2.14%	25.18B
Weighted average by Cap.	19.77x	2.19x	10.71x	1.89%