Valuation Vallourec

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-16 EDT			5-day change	1st Jan Change
23.48 ^EUR	-2.61%		-1.84%	+49.65%

06-16	Precious metals' sudden and brutal sell-off
06-16	French and Benelux stocks-Factors to watch	RE

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	5,390	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	46.58%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	5,263	5,173	5,051
Change	-	32.43%	-3.68%	-0.67%	-3.41%	44.66%	-1.71%	-2.35%
P/E Ratio	29.3x	-7.67x	6.78x	8.88x	11x	14x	10.7x	9.94x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.42x	2.08x	1.97x
PEG	-	0x	-0x	-0.8x	-0.5x	0.8x	0.3x	1.25x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.36x	1.24x	1.2x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.33x	1.19x	1.13x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	6.17x	5.08x	4.78x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	8.2x	6.41x	5.95x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	14.7x	11x	8.91x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.8%	9.12%	11.2%
Dividend per Share ²	-	-	-	1.5	1.75	1.476	1.626	1.754
Rate of return	-	-	-	9.14%	11.2%	6.29%	6.92%	7.47%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.674	2.188	2.362
Distribution rate	-	-	-	81.1%	123%	88.2%	74.3%	74.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,961	4,349	4,482
EBITDA ¹	492	715	1,196	832	819	853.2	1,017	1,057
EBIT ¹	374	488	993	605	623	641.9	807.5	848.4
Net income ¹	40	-366	496	452	355	421.9	557.5	603.1
Net Debt ¹	958	1,130	570	-21	-39	-126.9	-216.9	-338.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	23.48	23.48	23.48
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	14.5x	1.4x	6.5x	6.02%	6.42B
SLB N.V.	20.53x	2.4x	10.8x	2.19%	80.3B
BAKER HUGHES COMPANY	23.15x	2.24x	12.67x	1.5%	61.96B
HALLIBURTON COMPANY	16.31x	1.64x	8.95x	1.79%	31.9B
TECHNIPFMC PLC	23.35x	2.48x	12.35x	0.29%	27.32B
SAIPEM SPA	21.45x	0.58x	4.63x	3.33%	10.85B
NOV INC.	25.98x	0.88x	8.33x	1.77%	7.36B
WEATHERFORD INTERNATIONAL PLC	17.03x	1.57x	7.39x	1.09%	7.2B
KODIAK GAS SERVICES, INC.	33.9x	6.34x	11.48x	2.9%	6.88B
SBM OFFSHORE N.V.	7.74x	1.45x	5.45x	3.38%	6.41B
Average	20.39x	2.10x	8.85x	2.43%	24.66B
Weighted average by Cap.	20.94x	2.18x	10.52x	1.91%