|
Market Closed -
Nasdaq
16:00:00 2026-10-28 EDT
|
After hours 20:00:00 | |||
| 18.77 USD | +0.27% |
|
18.84 | +0.37% |
| 10-28 | US estrogen supply crunch widens as women seek alternatives to scarce patches | RE |
| 10-26 | Piper Sandler Adjusts Price Target on Viatris to $14 From $13 | MT |
Company Valuation: Viatris Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,363 | 13,497 | 12,992 | 14,860 | 14,340 | 21,559 | - | - |
| Change | - | -17.51% | -3.74% | 14.38% | -3.5% | 50.35% | - | - |
| Enterprise Value (EV) 1 | 38,749 | 13,497 | 30,132 | 28,173 | 27,431 | 33,508 | 32,590 | 31,787 |
| Change | - | -65.17% | 123.25% | -6.5% | -2.63% | 22.15% | -2.74% | -2.46% |
| P/E | -12.9x | 6.51x | 217x | -23.5x | -4.15x | 81.5x | 50.2x | 34.5x |
| PBR | 0.8x | - | 0.64x | 0.8x | 0.97x | 1.49x | 1.42x | 1.3x |
| PEG | - | -0x | -2.2x | 0x | -0x | -1x | 0.8x | 0.8x |
| Capitalization / Revenue | 0.91x | 0.83x | 0.84x | 1.01x | 1x | 1.46x | 1.42x | 1.37x |
| EV / Revenue | 2.17x | 0.83x | 1.95x | 1.91x | 1.92x | 2.27x | 2.14x | 2.01x |
| EV / EBITDA | 6.03x | 2.34x | 5.88x | 6.03x | 6.59x | 7.57x | 7.05x | 6.46x |
| EV / EBIT | 6.41x | 2.47x | 6.38x | 6.67x | 7.3x | 8.28x | 7.52x | 6.81x |
| EV / FCF | 15.1x | - | 12.4x | 14.3x | 14.2x | 15.8x | 14.2x | 20x |
| FCF Yield | 6.61% | - | 8.04% | 7.02% | 7.06% | 6.31% | 7.05% | 4.99% |
| Dividend per Share 2 | 0.33 | - | 0.48 | 0.48 | 0.48 | 0.5088 | 0.5219 | 0.5056 |
| Rate of return | 2.44% | - | 4.43% | 3.86% | 3.86% | 2.71% | 2.78% | 2.69% |
| EPS 2 | -1.05 | 1.71 | 0.05 | -0.53 | -3 | 0.2304 | 0.3742 | 0.544 |
| Distribution rate | -31.4% | - | 960% | -90.6% | -16% | 221% | 139% | 93% |
| Net sales 1 | 17,886 | 16,263 | 15,427 | 14,739 | 14,300 | 14,781 | 15,223 | 15,788 |
| EBITDA 1 | 6,426 | 5,777 | 5,124 | 4,669 | 4,160 | 4,427 | 4,620 | 4,917 |
| EBIT 1 | 6,046 | 5,475 | 4,724 | 4,225 | 3,759 | 4,045 | 4,332 | 4,666 |
| Net income 1 | -1,269 | 2,079 | 54.7 | -634.2 | -3,515 | 141.5 | 298.4 | 624.6 |
| Net Debt 1 | 22,386 | - | 17,140 | 13,312 | 13,092 | 11,949 | 11,031 | 10,228 |
| Reference price 2 | 13.53 | 11.13 | 10.83 | 12.45 | 12.45 | 18.77 | 18.77 | 18.77 |
| Nbr of stocks (in thousands) | 1,209,393 | 1,212,685 | 1,199,671 | 1,193,593 | 1,151,770 | 1,148,591 | - | - |
| Announcement Date | 2/28/22 | 2/27/23 | 2/28/24 | 2/27/25 | 2/26/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 81.26x | 2.26x | 7.56x | 2.72% | 21.5B | |
| 37.66x | 13.18x | 27.98x | 0.53% | 1,143B | |
| 39.33x | 6.61x | 18.6x | 1.99% | 647B | |
| 37.45x | 8.4x | 17.37x | 2.4% | 506B | |
| 21.46x | 5.22x | 12.98x | 2.51% | 384B | |
| 103.38x | 5.8x | 24.86x | 2.4% | 350B | |
| 21.99x | 5.69x | 13.69x | 2.94% | 293B | |
| 22.31x | 4.51x | 12.87x | 1.96% | 265B | |
| 28.42x | 7.28x | 13.03x | 2.25% | 242B | |
| -45.78x | 7.1x | 27.53x | 2.07% | 197B | |
| Average | 34.75x | 6.60x | 17.65x | 2.18% | 404.9B | |
| Weighted average by Cap. | 35.52x | 8.32x | 20.41x | 1.8% |
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
- VTRS Stock
- Valuation Viatris Inc.
Select your edition
All financial news and data tailored to specific country editions
