Valuation Vallourec

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-28 EDT			5-day change	1st Jan Change
19.13 ^EUR	+1.32%		+0.98%	+21.92%

09-23	Are Russian metals returning to the West-
09-18	Who Is Shorting Europe, and Why It's Not Always a Bad Sign

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	4,391	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	19.42%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,314	4,221	4,141
Change	-	32.43%	-3.68%	-0.67%	-3.41%	18.57%	-2.15%	-1.9%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.4x	8.95x	8.35x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.16x	1.83x	1.76x
PEG	-	0x	-0x	-0.8x	-0.5x	-2.32x	0.1x	1.18x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.16x	0.99x	0.95x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.14x	0.95x	0.89x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.44x	4.12x	3.85x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.55x	5.18x	4.79x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15.1x	8.47x	6.76x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.64%	11.8%	14.8%
Dividend per Share ²	-	-	-	1.5	1.75	1.65	1.633	1.762
Rate of return	-	-	-	9.14%	11.2%	8.63%	8.54%	9.21%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.332	2.138	2.29
Distribution rate	-	-	-	81.1%	123%	124%	76.4%	76.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,792	4,454	4,634
EBITDA ¹	492	715	1,196	832	819	792.6	1,026	1,076
EBIT ¹	374	488	993	605	623	571.1	815.2	863.7
Net income ¹	40	-366	496	452	355	349.9	570.8	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	19.13	19.13	19.13
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.($)
VALLOUREC	14.18x	1.12x	5.37x	8.74%	4.94B
SLB N.V.	21.05x	2.27x	10.37x	2.28%	76.49B
BAKER HUGHES COMPANY	19.83x	2.42x	13.54x	1.59%	57.41B
TECHNIPFMC PLC	23.16x	2.52x	12.44x	0.28%	27.84B
HALLIBURTON COMPANY	13.66x	1.44x	7.88x	2.08%	27.29B
SAIPEM SPA	27.4x	0.51x	4.42x	3.8%	9.62B
NOV INC.	22.21x	0.83x	7.26x	1.95%	7.08B
SBM OFFSHORE N.V.	6.94x	1.47x	5.82x	3.05%	6.84B
WEATHERFORD INTERNATIONAL PLC	15.91x	1.36x	6.39x	1.29%	6.1B
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	8.95x	-	-	4.25%	5.88B
Average	17.33x	1.55x	8.17x	2.93%	22.95B
Weighted average by Cap.	19.41x	2.04x	10.43x	2.08%