Valuation Verallia

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-26 EDT			5-day change	1st Jan Change
18.74 ^EUR	+0.64%		-3.10%	-18.45%

06-18	Verallia’s 10th employee share ownership plan a success
05-29	Europe buoyed by hopes of easing tensions between Washington and Tehran

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	2,208	-	-
Change	-	2.57%	10.27%	-29.92%	-5.28%	-18.46%	-	-
Enterprise Value (EV) ¹	4,875	5,105	5,444	4,668	4,574	3,939	3,801	3,643
Change	-	4.72%	6.63%	-14.25%	-2.01%	-13.89%	-3.51%	-4.14%
P/E	15.4x	10.8x	8.69x	12.1x	29.8x	15.4x	11.3x	9.51x
PBR	5x	3.7x	4.5x	2.87x	3.09x	2.24x	2.06x	1.93x
PEG	-	0.2x	0.2x	-0.2x	-0.5x	0.3x	0.3x	0.5x
Capitalization / Revenue	1.35x	1.1x	1.04x	0.83x	0.81x	0.66x	0.65x	0.64x
EV / Revenue	1.82x	1.52x	1.39x	1.35x	1.37x	1.18x	1.12x	1.05x
EV / EBITDA	7.19x	5.9x	4.91x	5.54x	6.61x	5.56x	4.95x	4.52x
EV / EBIT	12.4x	9.14x	7.15x	10.2x	18.6x	12.1x	9.59x	8.11x
EV / FCF	12.7x	15.4x	12.4x	17.7x	16.6x	16.1x	12.4x	11.6x
FCF Yield	7.9%	6.51%	8.08%	5.66%	6.01%	6.19%	8.05%	8.6%
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%	6.08%	6.61%	6.53%
EPS ²	2.01	2.92	4.01	2	0.77	1.216	1.662	1.97
Distribution rate	52.2%	47.9%	53.6%	85%	130%	93.6%	74.5%	62.1%
Net sales ¹	2,674	3,352	3,904	3,456	3,332	3,331	3,409	3,472
EBITDA ¹	678.1	865.5	1,108	842.5	692.2	709.1	767.3	806.5
EBIT ¹	393.1	558.3	761.3	459.2	246.3	325.3	396.2	449.1
Net income ¹	242.6	342	470	235.7	90.6	132.3	192.2	224.7
Net Debt ¹	1,268	1,406	1,364	1,809	1,866	1,731	1,593	1,435
Reference price ²	30.96	31.68	34.86	24.28	22.98	18.74	18.74	18.74
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERALLIA	15.41x	1.18x	5.56x	6.08%	2.52B
VIDRALA, S.A.	12.81x	1.98x	6.69x	2.09%	3.33B
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	182.44x	-	-	-	2.71B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	14.94x	1.93x	6.15x	2.57%	1.75B
O-I GLASS, INC.	14.65x	0.87x	4.92x	-.--%	1.49B
ZIGNAGO VETRO S.P.A.	18.57x	1.4x	6.9x	3.9%	713M
VETROPACK HOLDING AG	27.14x	0.65x	4.51x	4.1%	442M
Average	40.85x	1.34x	5.79x	3.12%	1.85B
Weighted average by Cap.	50.14x	1.52x	5.98x	3.06%