Valuation Virbac Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:43:35 2026-09-11 EDT			5-day change	1st Jan Change
311.50 ^EUR	+3.49%		-6.08%	-15.45%

08-20	Cancer vaccines finally garner the spotlight
07-29	Virbac, without the alibi

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,610	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-12.87%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,734	2,678	2,548
Change	-	-47.37%	61.45%	-5.49%	12.37%	-13.69%	-2.05%	-4.84%
P/E	31.7x	15.8x	25x	18.3x	19.9x	15.2x	13.7x	12.5x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.04x	1.81x	1.6x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.1x	1.3x	1.3x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.68x	1.59x	1.51x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.76x	1.63x	1.47x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	8.65x	7.71x	6.8x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	10.7x	9.59x	8.37x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	31.6x	21.8x	16.7x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	3.17%	4.59%	5.98%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.04	2.38
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.55%	0.65%	0.76%
EPS ²	13.4	14.43	14.38	17.34	18	20.46	22.69	24.87
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.42%	8.99%	9.57%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,549	1,645	1,732
EBITDA ¹	215.1	223.4	232.8	283	289.5	316.1	347.1	374.8
EBIT ¹	168.9	182.8	184.9	227.5	229.7	255	279.2	304.3
Net income ¹	113.2	122	121.3	145.3	150.9	171.9	191	209.8
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	124.4	68.29	-61.32
Reference price ²	424.50	228.00	359.50	316.50	357.50	311.50	311.50	311.50
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	3/22/22	3/23/23	3/19/24	3/13/25	3/17/26	-	-	-

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.($)
ZOETIS INC.	12.99x	4.03x	9.57x	2.91%	30.11B
ELANCO ANIMAL HEALTH INCORPORATED	165.65x	2.81x	14.21x	-.--%	11.42B
BLUESTAR ADISSEO COMPANY	13.86x	1.14x	5.61x	3.21%	4.01B
VIRBAC	14.82x	1.71x	8.43x	0.57%	2.94B
JINYU BIO-TECHNOLOGY CO., LTD.	53.97x	-	-	0.66%	1.96B
VIMIAN GROUP AB	33.43x	3.8x	13.6x	-.--%	1.87B
PHIBRO ANIMAL HEALTH CORPORATION	11.88x	1.3x	7.84x	1.31%	1.49B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	19.3x	2.3x	12.03x	1.68%	1.21B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	35.05x	-	-	0.43%	1.07B
Average	40.11x	2.44x	10.18x	1.2%	6.23B
Weighted average by Cap.	46.89x	3.30x	10.36x	1.92%