|
Market Closed -
Boerse Muenchen
16:50:44 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 118.50 EUR | +0.68% |
|
+1.55% | -42.86% |
| 08-06 | Vusion Said to Be Weighing Strategic Options, Including a Possible Sale |  |
| 08-06 | Vusion is said to be weighing strategic options, including a possible sale | |
Company Valuation: VusionGroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 1,923 | 2,166 | 2,846 | 3,418 | 1,994 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -41.67% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 1,879 | 1,783 | 1,549 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -36.94% | -5.1% | -13.09% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 17.6x | 11.4x | 10.4x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.83x | 2.87x | 2.29x |
| PEG | - | 0x | 0x | 1x | -0x | -1.1x | 0.2x | 1.1x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.15x | 1.07x | 1.09x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.09x | 0.96x | 0.85x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 5.48x | 4.65x | 4.02x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.21x | 6.89x | 5.88x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -9.53x | 12x | 7.29x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -10.5% | 8.34% | 13.7% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.91% | 1.07% | 1.21% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 6.752 | 10.48 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 16% | 12.2% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,727 | 1,857 | 1,828 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 343.1 | 383.8 | 385.1 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 228.8 | 258.9 | 263.5 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 113.2 | 178.5 | 197.8 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -115 | -210.9 | -444.3 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 119.00 | 119.00 | 119.00 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 3/3/22 | 3/8/23 | 5/3/24 | 2/26/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.62x | 11.54x | 21.06x | 0.84% | 118B | |
| 46.88x | 7.87x | 33.97x | 1.56% | 52.89B | |
| 26.49x | 1.23x | 13.98x | -.--% | 40.27B | |
| 20.53x | 1.75x | 8.56x | 1.47% | 34.18B | |
| 29.06x | 2.09x | 13.91x | 1.57% | 29.66B | |
| 28.77x | 4.39x | 17.53x | -.--% | 27.91B | |
| 10.46x | 5.86x | 16.25x | 1.43% | 26.05B | |
| 30.7x | 4.71x | 18.75x | 0.75% | 17.79B | |
| 23.48x | 2.99x | 12.53x | -.--% | 16.46B | |
| Average | 27.67x | 4.71x | 17.39x | 0.85% | 40.41B | |
| Weighted average by Cap. | 30.20x | 6.50x | 19.28x | 0.91% |
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
- Stock Market
- Stocks
- VU Stock
- S4M Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
