Valuation Vallourec Xetra

Stocks

Delayed Xetra Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-19.71%	-

07-22	Vallourec S.A. Wins Contract With Allseas Group S.A. For Atapu 2 Offshore Project In Brazil	CI
07-22	Vallourec selected to supply line pipes for the Atapu 2 project

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	5,075	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	38.03%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,949	4,894	4,784
Change	-	32.43%	-3.68%	-0.67%	-3.41%	36.04%	-1.11%	-2.26%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.7x	10.1x	9.26x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.18x	2.03x	1.93x
PEG	-	0x	-0x	-0.8x	-0.5x	1x	0.3x	0.99x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.29x	1.15x	1.1x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.26x	1.11x	1.03x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.94x	4.82x	4.42x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.91x	6.08x	5.5x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	16.8x	9.76x	7.76x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	5.96%	10.2%	12.9%
Dividend per Share ²	-	-	-	1.5	1.75	1.461	1.649	1.86
Rate of return	-	-	-	9.14%	11.2%	6.61%	7.46%	8.41%
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	22.11	22.11	22.11
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SLB N.V.	22.26x	2.32x	10.67x	2.24%	77.79B
BAKER HUGHES COMPANY	21.55x	2.04x	11.38x	1.64%	56.8B
TECHNIPFMC PLC	26.13x	2.79x	13.88x	0.26%	30.6B
HALLIBURTON COMPANY	13.86x	1.46x	7.94x	2.05%	27.79B
SAIPEM SPA	19.69x	0.52x	4.2x	3.79%	9.74B
NOV INC.	26.06x	0.89x	8.4x	1.82%	7.45B
SBM OFFSHORE N.V.	7.95x	1.49x	5.86x	3.39%	6.46B
WEATHERFORD INTERNATIONAL PLC	15.73x	1.4x	6.6x	1.24%	6.36B
ARCHROCK, INC.	19.48x	5.55x	9.63x	2.54%	6.33B
Average	19.19x	2.05x	8.73x	2.11%	25.48B
Weighted average by Cap.	20.94x	2.13x	10.32x	1.87%