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 44.34 - -
Change - -37.24% -9.91% -58.25% 25.15% 19.38% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 71.29 72.37 71.64
Change - -26.41% -0.65% -46.15% 27.51% 7.52% 1.52% -1.01%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 95.9x 14.2x 8.45x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.07x 0.99x 0.91x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.53x 0.45x 0.41x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.85x 0.74x 0.66x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.38x 6.36x 4.97x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 42.3x 13.2x 8.42x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 23x -38.1x 102x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.35% -2.63% 0.98%
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% - - 0.3% 2.81% 4.91%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.052 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 28.8% 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 7.601 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.683 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.44 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.95 28.03 27.3
Reference price 2 14.150 8.880 8.000 3.340 4.180 4.990 4.990 4.990
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.($)
95.92x0.85x9.38x0.3% 49.81M
30.51x5.42x19.79x0.85% 119B
31.6x5.01x19x1.7% 90.64B
28.74x3.28x18.96x0.72% 62.92B
40.65x6.35x28x1.87% 59.26B
39.15x7.93x23.21x-.--% 56.89B
26.21x4.8x16.8x2.29% 34.15B
20.68x1.77x12.74x2.27% 30.08B
31.64x4.14x15.6x0.11% 30.49B
18.81x3.19x10.25x1.6% 26.16B
Average 36.39x 4.27x 17.37x 1.17% 50.98B
Weighted average by Cap. 31.23x 5.02x 19.52x 1.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Viscom SE

Historical PBR trend

Valuation ratios - PBR - Viscom SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Viscom SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Viscom SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Viscom SE