|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.80 EUR | +3.28% |
|
+3.94% | -16.95% |
| 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 | 2,482 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -7.65% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 4,904 | 5,105 | 5,263 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | 8.39% | 4.1% | 3.1% |
| P/E Ratio | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 6.99x | 6.45x | 6.33x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.75x | 0.7x | 0.68x |
| PEG | - | 0x | -0x | 0x | 8.12x | 0.7x | 0.77x | 3.16x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 9.21x | 8.29x | 7.44x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 18.2x | 17x | 15.8x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 18.7x | 18.5x | 16.8x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 11.5x | 11.8x | 15.6x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | -39.9x | -36x | -106x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | -2.51% | -2.78% | -0.95% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.735 | 3.867 | 4.11 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 4.57% | 4.73% | 5.02% |
| EPS 2 | 31.41 | -5.49 | 3.2 | 10.52 | 10.64 | 11.7 | 12.68 | 12.93 |
| Distribution rate | 21.8% | -50.1% | 92.2% | 31.4% | 32% | 31.9% | 30.5% | 31.8% |
| 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 | 313 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 428.2 | 432.2 | 338.2 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 366.9 | 405.2 | 424.5 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,421 | 2,622 | 2,780 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 81.80 | 81.80 | 81.80 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.99x | 18.2x | 18.7x | 4.57% | 2.87B | |
| 15x | 4.68x | 12.82x | 3.34% | 43.27B | |
| 9.42x | 1.56x | 7.8x | 3.78% | 33.93B | |
| 23.03x | 4.45x | 18.7x | 1.1% | 31.6B | |
| 15.71x | 3.2x | 15.81x | 2.23% | 26.43B | |
| 5.94x | 0.67x | 1.35x | 8.55% | 28.15B | |
| 11.85x | 1.78x | 15.16x | 3.19% | 21.92B | |
| 9.46x | 2.28x | 7.85x | 3.93% | 20.67B | |
| 15.48x | 6.71x | 19.02x | 1.23% | 20.58B | |
| 14.73x | 0.94x | 6.21x | 2.53% | 20.45B | |
| Average | 12.76x | 4.45x | 12.34x | 3.44% | 24.99B | |
| Weighted average by Cap. | 13.50x | 3.18x | 11.74x | 3.39% |
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
