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 55.98 - -
Change - -37.24% -9.91% -58.25% 25.15% 50.72% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 81.93 83.78 82.98
Change - -26.41% -0.65% -46.15% 27.51% 23.57% 2.26% -0.95%
P/E Ratio 48.8x 14.8x 23.5x -3.15x -6.85x 66.3x 18x 10.7x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.33x 1.24x 1.14x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.2x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.67x 0.57x 0.51x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.98x 0.85x 0.76x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.99x 7.41x 5.7x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 33.4x 15.1x 10x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 16.7x -29.9x 119x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 5.98% -3.34% 0.84%
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% - - 0.24% 2.22% 3.89%
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 6.300 6.300 6.300
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 Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
66.32x0.98x9.99x0.24% 64.5M
33.16x5.72x21.25x0.82% 114B
39.34x6.7x25.08x1.55% 39.41B
24.1x3.53x15.2x0.97% 29.43B
30.37x3.93x14.52x0.12% 28.65B
19x1.56x11.52x2.55% 26.94B
23.93x2.87x12.52x1.58% 25.92B
24.49x3.94x14.09x1.63% 24.36B
48.46x11.54x36.68x0.78% 24.24B
Average 34.35x 4.53x 17.87x 1.14% 34.76B
Weighted average by Cap. 31.36x 5.19x 19.62x 1.13%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!