Valuation Virbac

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-03 EDT			5-day change	1st Jan Change
332.00 ^EUR	+0.15%		-2.92%	-7.13%

06-19	IBM Renews Its Partnership With France's Virbac
06-16	US-Iran: Framework Agreement Signed Electronically

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	2,781	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-7.13%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,902	2,808	2,661
Change	-	-47.37%	61.45%	-5.49%	12.37%	-8.38%	-3.26%	-5.25%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.6x	14.7x	13.3x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.19x	1.93x	1.71x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.5x	1.1x	1.3x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.8x	1.7x	1.62x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.88x	1.71x	1.55x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.35x	8.13x	7.03x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.5x	10.1x	8.73x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	40.2x	23x	15.9x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.49%	4.34%	6.3%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.59
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.52%	0.62%	0.78%
EPS ²	13.4	14.43	14.38	17.34	18	20.04	22.61	24.96
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.69%	9.1%	10.4%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,721
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.6	345.2	378.3
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	304.8
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	210.9
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	332.00	332.00	332.00
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.($)
VIRBAC	16.57x	1.88x	9.35x	0.52%	3.18B
ZOETIS INC.	11.59x	3.9x	8.9x	2.88%	31.36B
ELANCO ANIMAL HEALTH INCORPORATED	294.12x	3.06x	15.44x	-.--%	12.49B
BLUESTAR ADISSEO COMPANY	7.8x	1.12x	4.14x	3.36%	3.84B
JINYU BIO-TECHNOLOGY CO., LTD.	52.07x	-	-	0.69%	1.98B
VIMIAN GROUP AB	28.9x	3.48x	12.51x	-.--%	1.66B
PHIBRO ANIMAL HEALTH CORPORATION	13.44x	1.27x	7.53x	1.44%	1.35B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	16.12x	2.03x	9.39x	1.91%	1.05B
VETOQUINOL SA	14.95x	1.06x	5.02x	1.31%	941M
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	31.25x	-	-	0.48%	940M
Average	48.68x	2.22x	9.03x	1.26%	5.88B
Weighted average by Cap.	73.95x	3.25x	10.08x	1.9%