|
Market Closed -
Euronext Bruxelles
11:55:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 71.40 EUR | -0.28% |
|
-9.96% | -27.51% |
| 09-03 | VGP NV - Analyst/Investor Day | |
| 08-28 | Logistics Real Estate Manager VGP's Ratings Maintained by Fitch on Business Profile | MT |
Company Valuation: VGP NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,589 | 2,123 | 2,866 | 1,949 | 2,688 | 2,167 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -19.4% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 4,403 | 4,572 | 4,695 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | -2.68% | 3.83% | 2.69% |
| P/E | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 7.24x | 6.34x | 6.13x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.7x | 0.62x | 0.55x |
| PEG | - | 0x | -0x | 0x | 8.12x | -0.99x | 0.4x | 1.82x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 8.18x | 7.52x | 6.89x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 16.6x | 15.9x | 14.9x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 20.6x | 19.3x | 17x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 11.2x | 10.6x | 11.8x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | 648x | 51.4x | 39x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | 0.15% | 1.95% | 2.56% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.594 | 3.691 | 3.883 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 5.03% | 5.17% | 5.44% |
| EPS 2 | 31.41 | -5.49 | 3.2 | 10.52 | 10.64 | 9.862 | 11.26 | 11.64 |
| Distribution rate | 21.8% | -50.1% | 92.2% | 31.4% | 32% | 36.4% | 32.8% | 33.3% |
| Net sales 1 | 44.26 | 84.78 | 113.7 | 211.3 | 247.4 | 264.8 | 288 | 314.3 |
| EBITDA 1 | 634.1 | 13.99 | 215.9 | 354.5 | 454.7 | 213.4 | 236.4 | 275.5 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 391.9 | 429.7 | 396.3 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 266.5 | 323.5 | 327 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,236 | 2,405 | 2,528 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 71.40 | 71.40 | 71.40 |
| Nbr of stocks (in thousands) | 21,833 | 27,291 | 27,291 | 27,291 | 27,291 | 30,348 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.24x | 16.63x | 20.63x | 5.03% | 2.51B | |
| 14.04x | 4.51x | 12.17x | 3.61% | 39.98B | |
| 17.8x | 3.94x | 15.85x | 1.38% | 28.22B | |
| 7.88x | 1.42x | 7.8x | 4.49% | 26.51B | |
| 5.45x | 0.65x | 1.36x | 9.17% | 26.23B | |
| 13.78x | 3.08x | 14.74x | 2.54% | 26.13B | |
| 10.63x | 2.15x | 9.15x | 3.95% | 21.37B | |
| 7.85x | 0.87x | 3.17x | 2.85% | 20.08B | |
| 13.11x | 6.41x | 16.85x | 1.66% | 19.31B | |
| 37.44x | 13.73x | 34.11x | 3.16% | 18.14B | |
| Average | 13.52x | 5.34x | 13.58x | 3.78% | 22.85B | |
| Weighted average by Cap. | 13.61x | 3.96x | 12.33x | 3.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VGP Stock
- Valuation VGP NV
Select your edition
All financial news and data tailored to specific country editions
