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 47.62 - -
Change - -37.24% -9.91% -58.25% 25.15% 28.23% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 73.57 75.42 74.62
Change - -26.41% -0.65% -46.15% 27.51% 10.97% 2.51% -1.06%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 56.4x 15.3x 9.08x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.13x 1.06x 0.97x
PEG - 0x -0.5x 0x 0.2x -0x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.57x 0.48x 0.44x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.88x 0.77x 0.69x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 8.97x 6.67x 5.13x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 30x 13.6x 8.99x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 15x -26.9x 107x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.66% -3.71% 0.94%
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% - - 0.28% 2.61% 4.57%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.095 0.35 0.59
Distribution rate 69% 50% 14.7% - - 15.8% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.6 98.5 108.8
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 8.2 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.45 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.65 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 25.95 27.8 27
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.360 5.360 5.360
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.($)
35.38x6.07x22.6x0.76% 121B
34.89x6.54x22.43x1.73% 43.04B
33.36x4.3x15.88x0.11% 31.54B
21.17x1.75x12.91x2.3% 30B
26.32x4.17x13.99x1.41% 29.67B
23.63x3.45x14.88x1% 28.78B
25.92x3.11x13.54x1.45% 28.08B
113.27x7.7x40.51x - 27.71B
27.36x3.53x16.82x1.66% 25.23B
Average 37.92x 4.51x 19.28x 1.3% 40.61B
Weighted average by Cap. 36.95x 4.98x 20.16x 1.16%

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