Valuation Virbac

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-12 EDT			5-day change	1st Jan Change
348.00 ^EUR	+1.61%		-0.57%	-2.66%

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.($)
VIRBAC	17.34x	1.96x	9.78x	0.5%	3.38B
ZOETIS INC.	12.29x	4.1x	9.35x	2.72%	33.36B
ELANCO ANIMAL HEALTH INCORPORATED	284.35x	2.98x	15.03x	-.--%	12.07B
BLUESTAR ADISSEO COMPANY	9.35x	1.35x	5.02x	2.81%	4.62B
JINYU BIO-TECHNOLOGY CO., LTD.	53.39x	-	-	0.65%	1.98B
VIMIAN GROUP AB	29.02x	3.49x	12.51x	-.--%	1.69B
PHIBRO ANIMAL HEALTH CORPORATION	12.74x	1.22x	7.25x	1.51%	1.28B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	16.2x	2.05x	9.85x	1.9%	1.06B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	33.75x	-	-	0.44%	1.02B
VETOQUINOL SA	14.76x	1.04x	4.92x	1.32%	941M
Average	48.32x	2.27x	9.21x	1.19%	6.14B
Weighted average by Cap.	68.09x	3.36x	10.19x	1.83%