Valuation Verallia BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:43:05 2026-07-16 EDT			5-day change	1st Jan Change
20.32 ^EUR	+0.10%		+2.11%	-11.20%

07-06	Charwood Energy Unit to Offer EUR2 Million Bonds on Enerfip	MT
06-18	Verallia’s 10th employee share ownership plan a success

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,607	3,699	4,079	2,859	2,708	2,394	-	-
Change	-	2.57%	10.27%	-29.92%	-5.28%	-11.58%	-	-
Enterprise Value (EV) ¹	4,875	5,105	5,444	4,668	4,574	4,112	3,973	3,814
Change	-	4.72%	6.63%	-14.25%	-2.01%	-10.11%	-3.37%	-4%
P/E	15.4x	10.8x	8.69x	12.1x	29.8x	16.8x	12.2x	10.4x
PBR	5x	3.7x	4.5x	2.87x	3.09x	2.42x	2.24x	2.09x
PEG	-	0.2x	0.2x	-0.2x	-0.5x	0.3x	0.3x	0.6x
Capitalization / Revenue	1.35x	1.1x	1.04x	0.83x	0.81x	0.72x	0.7x	0.69x
EV / Revenue	1.82x	1.52x	1.39x	1.35x	1.37x	1.24x	1.17x	1.1x
EV / EBITDA	7.19x	5.9x	4.91x	5.54x	6.61x	5.8x	5.18x	4.73x
EV / EBIT	12.4x	9.14x	7.15x	10.2x	18.6x	13x	10.3x	8.7x
EV / FCF	12.7x	15.4x	12.4x	17.7x	16.6x	16.8x	12.9x	12.2x
FCF Yield	7.9%	6.51%	8.08%	5.66%	6.01%	5.94%	7.72%	8.23%
Dividend per Share ²	1.05	1.4	2.15	1.7	1	1.139	1.239	1.223
Rate of return	3.39%	4.42%	6.17%	7%	4.35%	5.6%	6.1%	6.02%
EPS ²	2.01	2.92	4.01	2	0.77	1.209	1.659	1.96
Distribution rate	52.2%	47.9%	53.6%	85%	130%	94.2%	74.6%	62.4%
Net sales ¹	2,674	3,352	3,904	3,456	3,332	3,326	3,404	3,467
EBITDA ¹	678.1	865.5	1,108	842.5	692.2	708.5	767.2	805.8
EBIT ¹	393.1	558.3	761.3	459.2	246.3	315.7	387	438.2
Net income ¹	242.6	342	470	235.7	90.6	132.1	192.7	224.7
Net Debt ¹	1,268	1,406	1,364	1,809	1,866	1,717	1,579	1,420
Reference price ²	30.96	31.68	34.86	24.28	22.98	20.32	20.32	20.32
Nbr of stocks (in thousands)	116,489	116,771	117,015	117,744	117,836	117,829	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/19/25	2/24/26	-	-	-

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.($)
VIDRALA, S.A.	13.84x	2.14x	7.22x	1.94%	3.61B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	14.05x	1.87x	5.52x	2.44%	1.85B
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	108.54x	-	-	-	1.62B
O-I GLASS, INC.	14.58x	0.87x	4.93x	-.--%	1.44B
ZIGNAGO VETRO S.P.A.	19.3x	1.44x	7.09x	3.75%	743M
VETROPACK HOLDING AG	28.56x	0.68x	4.68x	3.89%	466M
Average	33.14x	1.40x	5.89x	2.4%	1.62B
Weighted average by Cap.	30.89x	1.71x	6.27x	1.99%