Valuation Vallourec Xetra

Stocks

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

06-30	BP, Eni Joint Venture Awards Vallourec With Contract for Angola Offshore Project	MT
06-30	What energy exposure should you own if Hormuz reopens?

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	4,720	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	28.35%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,573	4,514	4,394
Change	-	32.43%	-3.68%	-0.67%	-3.41%	25.7%	-1.3%	-2.65%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	12.5x	9.52x	8.7x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.15x	1.84x	1.74x
PEG	-	0x	-0x	-0.8x	-0.5x	0.8x	0.3x	0.93x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.21x	1.1x	1.05x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.17x	1.06x	0.98x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.49x	4.54x	4.16x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.27x	5.74x	5.18x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	12.8x	9.57x	7.75x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.82%	10.4%	12.9%
Dividend per Share ²	-	-	-	1.5	1.75	1.443	1.58	1.728
Rate of return	-	-	-	9.14%	11.2%	7.02%	7.68%	8.41%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.649	2.16	2.362
Distribution rate	-	-	-	81.1%	123%	87.5%	73.1%	73.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,897	4,273	4,482
EBITDA ¹	492	715	1,196	832	819	833.7	993.3	1,057
EBIT ¹	374	488	993	605	623	629.2	786.3	848.4
Net income ¹	40	-366	496	452	355	415.7	550.4	603.1
Net Debt ¹	958	1,130	570	-21	-39	-146.4	-206	-325.8
Reference price ²	8.80	12.27	14.02	16.42	15.69	20.56	20.56	20.56
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.	17.47x	2.05x	9.3x	2.61%	67.47B
BAKER HUGHES COMPANY	19.4x	1.88x	10.66x	1.77%	52.36B
HALLIBURTON COMPANY	14.04x	1.45x	7.86x	2.07%	27.53B
TECHNIPFMC PLC	22.73x	2.42x	12.01x	0.3%	26.61B
SAIPEM SPA	19.34x	0.52x	4.16x	3.75%	9.76B
KODIAK GAS SERVICES, INC.	32.92x	6.3x	11.37x	2.95%	6.75B
NOV INC.	22.66x	0.77x	7.33x	1.96%	6.47B
ARCHROCK, INC.	19.83x	5.62x	9.77x	2.5%	6.45B
WEATHERFORD INTERNATIONAL PLC	14.4x	1.31x	6.17x	1.31%	5.97B
Average	20.31x	2.48x	8.74x	2.14%	23.26B
Weighted average by Cap.	18.90x	2.09x	9.49x	2.04%