Valuation Virbac OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:30:52 2026-05-12 EDT			5-day change	1st Jan Change
408.00 ^USD	+6.04%		-.--%	-6.49%

05-11	Virbac continues decline despite positive recommendation
04-17	Virbac: 2026 starts on strong footing

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	2,915	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-2.66%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	3,036	2,942	2,795
Change	-	-47.37%	61.45%	-5.49%	12.37%	-4.15%	-3.11%	-5.01%
P/E Ratio	31.7x	15.8x	25x	18.3x	19.9x	17.3x	15.5x	14x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.26x	2x	1.79x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.5x	1.3x	1.4x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.89x	1.78x	1.7x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.96x	1.79x	1.63x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.78x	8.52x	7.42x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	12x	10.6x	9.27x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	42.1x	24.1x	16.7x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.38%	4.15%	6%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.638
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.5%	0.59%	0.76%
EPS ²	13.4	14.43	14.38	17.34	18	20.07	22.5	24.8
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.67%	9.14%	10.6%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,715
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.5	345.2	376.6
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	301.6
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	209.6
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	348.00	348.00	348.00
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.	12.57x	4.18x	9.53x	2.66%	34.13B
ELANCO ANIMAL HEALTH INCORPORATED	282.94x	2.97x	14.97x	-.--%	12.01B
BLUESTAR ADISSEO COMPANY	9.24x	1.34x	4.95x	2.84%	4.56B
JINYU BIO-TECHNOLOGY CO., LTD.	51.87x	-	-	0.67%	1.92B
VIMIAN GROUP AB	28.52x	3.44x	12.32x	-.--%	1.65B
PHIBRO ANIMAL HEALTH CORPORATION	12.63x	1.21x	7.21x	1.53%	1.27B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.45x	1.96x	9.43x	1.99%	1.01B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	33.1x	-	-	0.45%	998M
VETOQUINOL SA	14.8x	1.04x	4.94x	1.32%	939M
Average	51.24x	2.31x	9.05x	1.27%	6.5B
Weighted average by Cap.	70.01x	3.50x	10.28x	1.89%