Valuation Vallourec Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

10-05	Vallourec Announces Appointment of Isabelle Quéméneur as Group Chief Digital and Information Officer and Member of the Executive Committee, Effective October 5, 2026	CI
10-05	Vallourec Appoints Chief Digital and Information Officer	MT

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	4,114	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	11.87%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,047	3,956	3,870
Change	-	32.43%	-3.68%	-0.67%	-3.41%	11.25%	-2.26%	-2.17%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.4x	8.4x	7.77x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	1.96x	1.71x	1.63x
PEG	-	0x	-0x	-0.8x	-0.5x	-2.22x	0.1x	0.95x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.08x	0.92x	0.89x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.06x	0.89x	0.83x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.2x	3.86x	3.59x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.09x	4.84x	4.47x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	13.3x	7.85x	6.68x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.51%	12.7%	15%
Dividend per Share ²	-	-	-	1.5	1.75	1.433	1.635	1.729
Rate of return	-	-	-	9.14%	11.2%	7.99%	9.12%	9.65%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.334	2.133	2.306
Distribution rate	-	-	-	81.1%	123%	107%	76.7%	74.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,824	4,456	4,638
EBITDA ¹	492	715	1,196	832	819	778.1	1,026	1,077
EBIT ¹	374	488	993	605	623	570.6	817.2	865.6
Net income ¹	40	-366	496	452	355	346.5	568.9	612.2
Net Debt ¹	958	1,130	570	-21	-39	-66.25	-157.7	-243.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	17.92	17.92	17.92
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.	20.59x	2.21x	10.12x	2.35%	74.21B
BAKER HUGHES COMPANY	19.86x	2.37x	13.38x	1.63%	56.71B
TENARIS S.A.	15.14x	2.07x	9.05x	4.92%	28.78B
TECHNIPFMC PLC	22.68x	2.48x	12.23x	0.29%	27.41B
HALLIBURTON COMPANY	13.61x	1.44x	7.88x	2.08%	27.26B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	32x	5.35x	20.88x	0.89%	16.77B
SUBSEA 7 S.A.	13.34x	1.23x	5.23x	3.69%	9.95B
NOV INC.	21.31x	0.8x	6.95x	2.04%	6.77B
SBM OFFSHORE N.V.	6.64x	1.38x	5.38x	3.14%	6.54B
Average	18.35x	2.15x	10.12x	2.34%	28.27B
Weighted average by Cap.	19.42x	2.29x	11.03x	2.2%