Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 51 - -
Change - -37.24% -9.91% -58.25% 25.15% 37.32% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 77.65 78.88 78.2
Change - -26.41% -0.65% -46.15% 27.51% 17.12% 1.59% -0.86%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 85.6x 16.4x 9.72x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.22x 1.14x 1.04x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.61x 0.52x 0.47x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.93x 0.8x 0.72x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.95x 6.93x 5.42x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 41.2x 14.4x 9.19x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 21x -35.9x 112x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.77% -2.79% 0.9%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.26% 2.44% 4.27%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.067 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 22.4% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.77 98.3 108.9
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 7.801 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.883 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.59 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.65 27.88 27.2
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.740 5.740 5.740
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 3/23/22 3/24/23 3/26/24 3/25/25 3/30/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.06x5.47x20.04x0.79% 126B
27.48x5.06x17.63x2.19% 35.42B
22.95x1.97x14.1x2.04% 33.38B
31.77x4.22x15.94x0.11% 31.24B
21.45x3.61x11.42x1.51% 28.11B
22.3x3.23x13.93x1.05% 27.19B
24.71x3.01x12.98x1.53% 26.48B
105.01x37.81x86.48x0.35% 26.05B
26.13x3.28x16.05x1.73% 24.5B
Average 34.87x 7.52x 23.17x 1.25% 39.85B
Weighted average by Cap. 33.51x 6.70x 21.78x 1.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield