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 74.12 75.72 74.92
Change - -26.41% -0.65% -46.15% 27.51% 11.8% 2.16% -1.06%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 82.5x 15.3x 9.08x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.14x 1.06x 0.98x
PEG - 0x -0.5x 0x 0.2x -1x 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 0.89x 0.77x 0.69x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.5x 6.7x 5.15x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 36.2x 13.6x 9.03x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 20x -34.4x 107x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.99% -2.91% 0.93%
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 0.065 0.35 0.59
Distribution rate 69% 50% 14.7% - - 23.1% 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 7.8 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.05 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.35 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.5 28.1 27.3
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.63x6.27x23.29x0.73% 126B
29.44x5.53x19.04x2.06% 38.26B
35.48x4.67x17.64x0.09% 34.92B
23.04x1.98x14.22x2.1% 33.51B
26.17x4.14x13.9x1.39% 30.24B
26.68x3.24x13.96x1.41% 28.54B
23.24x3.37x14.53x1.01% 28.34B
109.94x38.04x89.19x0.35% 25.94B
Average 38.83x 8.41x 25.72x 1.14% 43.18B
Weighted average by Cap. 37.07x 7.32x 24.01x 1.06%

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