Valuation Vallourec Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 14:08:49 2026-06-12 EDT			5-day change	1st Jan Change
24.60 ^EUR	+5.04%		-1.53%	+50.51%

06-09	Vallourec Partners with Ultra Corpotech to Distribute VAM Products in India	MT
06-09	Vallourec signs agreement with Ultra Corpotech PVT Ltd

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	5,500	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	49.58%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	5,391	5,293	5,169
Change	-	32.43%	-3.68%	-0.67%	-3.41%	48.18%	-1.82%	-2.34%
P/E Ratio	29.3x	-7.67x	6.78x	8.88x	11x	14.4x	11x	10.2x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.47x	2.12x	2.01x
PEG	-	0x	-0x	-0.8x	-0.5x	0.8x	0.4x	1.38x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.42x	1.28x	1.25x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.39x	1.23x	1.17x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	6.46x	5.24x	4.95x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	8.51x	6.59x	6.16x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15.5x	11.3x	9.27x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.45%	8.84%	10.8%
Dividend per Share ²	-	-	-	1.5	1.75	1.451	1.605	1.73
Rate of return	-	-	-	9.14%	11.2%	6.06%	6.7%	7.22%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.663	2.184	2.346
Distribution rate	-	-	-	81.1%	123%	87.3%	73.5%	73.8%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,877	4,298	4,417
EBITDA ¹	492	715	1,196	832	819	834.5	1,010	1,044
EBIT ¹	374	488	993	605	623	633.9	803.2	839.2
Net income ¹	40	-366	496	452	355	418.4	555.1	596.9
Net Debt ¹	958	1,130	570	-21	-39	-109.2	-207.2	-331.2
Reference price ²	8.80	12.27	14.02	16.42	15.69	23.96	23.96	23.96
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.	21.4x	2.49x	11.22x	2.1%	83.72B
BAKER HUGHES COMPANY	23.53x	2.28x	12.88x	1.48%	62.98B
HALLIBURTON COMPANY	16.99x	1.7x	9.27x	1.72%	33.22B
TECHNIPFMC PLC	24.07x	2.56x	12.74x	0.28%	28.15B
SAIPEM SPA	20.83x	0.56x	4.49x	3.43%	10.46B
NOV INC.	26.73x	0.91x	8.57x	1.72%	7.58B
WEATHERFORD INTERNATIONAL PLC	17.19x	1.58x	7.45x	1.08%	7.27B
KODIAK GAS SERVICES, INC.	32.85x	6.2x	11.23x	2.99%	6.67B
SBM OFFSHORE N.V.	8x	1.48x	5.57x	3.26%	6.63B
Average	21.29x	2.20x	9.27x	2.01%	27.41B
Weighted average by Cap.	21.62x	2.25x	10.92x	1.75%