|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 86.80 EUR | -0.69% |
|
+3.33% | -11.88% |
| 05-08 | VGP successfully prices accelerated bookbuild offering for EUR 250 million | RE |
| 05-08 | VGP Prices EUR250 Million New Shares Offering | 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 | 2,634 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -2.01% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 5,056 | 5,256 | 5,405 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | 11.74% | 3.97% | 2.82% |
| P/E | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 7.38x | 6.87x | 6.58x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.79x | 0.72x | 0.67x |
| PEG | - | 0x | -0x | 0x | 8.12x | 0.7x | 0.92x | 1.5x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 9.78x | 8.8x | 7.89x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 18.8x | 17.6x | 16.2x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 19.3x | 19.1x | 15.8x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 11.8x | 12.2x | 15.9x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | -41.1x | -37x | -109x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | -2.43% | -2.7% | -0.92% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.704 | 3.832 | 4.066 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 4.27% | 4.41% | 4.68% |
| EPS 2 | 31.41 | -5.49 | 3.2 | 10.52 | 10.64 | 11.76 | 12.64 | 13.2 |
| Distribution rate | 21.8% | -50.1% | 92.2% | 31.4% | 32% | 31.5% | 30.3% | 30.8% |
| Net sales 1 | 44.26 | 84.78 | 113.7 | 211.3 | 247.4 | 269.4 | 299.4 | 333.7 |
| EBITDA 1 | 634.1 | 13.99 | 215.9 | 354.5 | 454.7 | 262.2 | 275.7 | 342.5 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 428.2 | 432.2 | 340.6 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 366.9 | 405.2 | 427 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,421 | 2,622 | 2,771 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 86.80 | 86.80 | 86.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.43x | 18.83x | 19.35x | 4.24% | 3.03B | |
| 14.88x | 4.71x | 12.81x | 3.38% | 42.6B | |
| 21.11x | 4.3x | 17.63x | 1.19% | 31.49B | |
| 6.05x | 0.73x | 1.51x | 8.25% | 29.17B | |
| 7.86x | 1.41x | 7.04x | 4.53% | 28.29B | |
| 14.24x | 3.1x | 14.86x | 2.47% | 25.7B | |
| 16.12x | 1.03x | 6.79x | 2.31% | 22.38B | |
| 15.47x | 6.9x | 18.52x | 1.38% | 22.03B | |
| 9.05x | 2.2x | 7.56x | 4.11% | 19.76B | |
| Average | 12.47x | 4.80x | 11.79x | 3.54% | 24.94B | |
| Weighted average by Cap. | 13.22x | 3.35x | 11.11x | 3.52% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
