Valuation Vallourec Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:25:10 2026-07-28 EDT			5-day change	1st Jan Change
21.14 ^EUR	-5.10%		+2.56%	+37.33%

02:03pm	An unusual yet intriguing pair trade opportunity
07-22	Vallourec S.A. Wins Contract With Allseas Group S.A. For Atapu 2 Offshore Project In Brazil	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	4,965	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	35.03%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,839	4,784	4,673
Change	-	32.43%	-3.68%	-0.67%	-3.41%	33.01%	-1.13%	-2.32%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.4x	9.91x	9.06x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.13x	1.99x	1.89x
PEG	-	0x	-0x	-0.8x	-0.5x	1x	0.3x	0.97x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.27x	1.13x	1.07x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.23x	1.09x	1.01x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.8x	4.71x	4.32x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.73x	5.95x	5.38x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	16.4x	9.54x	7.58x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.1%	10.5%	13.2%
Dividend per Share ²	-	-	-	1.5	1.75	1.461	1.649	1.86
Rate of return	-	-	-	9.14%	11.2%	6.76%	7.62%	8.6%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.611	2.184	2.387
Distribution rate	-	-	-	81.1%	123%	90.7%	75.5%	77.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,922	4,403	4,623
EBITDA ¹	492	715	1,196	832	819	833.8	1,015	1,083
EBIT ¹	374	488	993	605	623	626	804.3	869.3
Net income ¹	40	-366	496	452	355	411	564.7	620.6
Net Debt ¹	958	1,130	570	-21	-39	-126.2	-181	-291.9
Reference price ²	8.80	12.27	14.02	16.42	15.69	21.63	21.63	21.63
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.	20.82x	2.27x	10.37x	2.28%	76.47B
BAKER HUGHES COMPANY	25.4x	2.15x	12.01x	1.52%	60.11B
TECHNIPFMC PLC	25.56x	2.73x	13.56x	0.27%	29.92B
HALLIBURTON COMPANY	13.35x	1.41x	7.71x	2.13%	26.77B
SAIPEM SPA	19.47x	0.52x	4.15x	3.83%	9.62B
NOV INC.	25.69x	0.87x	8.29x	1.84%	7.35B
ARCHROCK, INC.	19.24x	5.5x	9.54x	2.57%	6.26B
SBM OFFSHORE N.V.	7.65x	1.46x	5.73x	3.53%	6.22B
WEATHERFORD INTERNATIONAL PLC	15.35x	1.37x	6.46x	1.28%	6.16B
Average	19.17x	2.03x	8.65x	2.14%	25.43B
Weighted average by Cap.	21.32x	2.12x	10.33x	1.86%