Valuation Virbac

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-14 EDT			5-day change	1st Jan Change
332.50 ^EUR	+0.30%		-3.20%	-6.99%

07-29	Virbac, without the alibi
07-21	Virbac: Impressive execution in Q2; we smell a guidance upgrade in Q3

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	2,786	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-6.99%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,912	2,861	2,744
Change	-	-47.37%	61.45%	-5.49%	12.37%	-8.07%	-1.77%	-4.07%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.3x	14.8x	13.4x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.18x	1.93x	1.71x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.2x	1.4x	1.37x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.8x	1.69x	1.61x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.88x	1.74x	1.58x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.24x	8.28x	7.36x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.5x	10.3x	9.06x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	34.4x	23.7x	18.3x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.91%	4.21%	5.47%
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%	0.52%	0.61%	0.72%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.53	24.74
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.46%	9.05%	9.62%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,551	1,647	1,734
EBITDA ¹	215.1	223.4	232.8	283	289.5	315.2	345.4	373.1
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	277.5	302.8
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.5	208.5
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	126.7	75.16	-41.24
Reference price ²	424.50	228.00	359.50	316.50	357.50	332.50	332.50	332.50
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.($)
VIRBAC	16.27x	1.87x	9.21x	0.52%	3.2B
ZOETIS INC.	13.49x	4.15x	9.65x	2.82%	31.34B
ELANCO ANIMAL HEALTH INCORPORATED	163.12x	2.78x	14.06x	-.--%	11.25B
BLUESTAR ADISSEO COMPANY	14.31x	1.1x	4.05x	3.43%	3.79B
JINYU BIO-TECHNOLOGY CO., LTD.	61.14x	-	-	0.59%	2.21B
VIMIAN GROUP AB	35.28x	3.98x	14.26x	-.--%	1.96B
PHIBRO ANIMAL HEALTH CORPORATION	13.76x	1.29x	7.66x	1.4%	1.38B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	20.5x	2.52x	12.1x	1.52%	1.32B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	33.2x	-	-	0.45%	1.01B
VETOQUINOL SA	14.57x	1.06x	5.14x	1.38%	956M
Average	38.56x	2.34x	9.52x	1.21%	5.84B
Weighted average by Cap.	45.56x	3.36x	10.23x	1.89%