|
Delayed
Xetra
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-19.71% | - |
| 08-31 | OHB and Soitec ride supportive news flow, Advicenne tumbles |  |
| 08-17 | Aluminium vs. Copper: an interesting battle is underway |  |
Company Valuation: Vallourec
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 | 4,279 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 16.37% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,201 | 4,109 | 4,029 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 15.48% | -2.2% | -1.95% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 14.2x | 8.97x | 8.14x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.1x | 1.78x | 1.71x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -1.84x | 0.2x | 0.8x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.14x | 0.97x | 0.92x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.12x | 0.94x | 0.87x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.35x | 4.1x | 3.74x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.45x | 5.19x | 4.66x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.7x | 8.25x | 6.58x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 6.82% | 12.1% | 15.2% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.485 | 1.569 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 7.97% | 8.42% | 9.45% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.31 | 2.077 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 113% | 75.5% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,763 | 4,390 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 785.8 | 1,002 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 563.7 | 791.9 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 343 | 551.9 | 612.8 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -77.51 | -170.1 | -250.3 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 18.64 | 18.64 | 18.64 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.39x | 2.51x | 11.46x | 2.04% | 85.35B | |
| 21.1x | 2.64x | 14.56x | 1.45% | 63.03B | |
| 26.05x | 2.85x | 14.06x | 0.25% | 31.31B | |
| 15.49x | 1.59x | 8.71x | 1.85% | 30.88B | |
| 27.42x | 0.51x | 4.43x | 3.8% | 9.81B | |
| 23.93x | 0.89x | 7.81x | 1.81% | 7.63B | |
| 17.96x | 1.52x | 7.15x | 1.15% | 6.87B | |
| 6.94x | 1.48x | 5.82x | 3.04% | 6.84B | |
| 31.29x | 5.99x | 10.79x | 3.2% | 6.33B | |
| Average | 21.51x | 2.22x | 9.42x | 2.07% | 27.56B | |
| Weighted average by Cap. | 21.93x | 2.37x | 11.55x | 1.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VK Stock
- VAC Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
