Company Valuation: Fugro N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 698.2 1,252 1,941 1,876 938.1 947.5 - -
Change - 79.38% 54.96% -3.32% -50.01% 1% - -
Enterprise Value (EV) 1 990.9 1,460 2,051 1,973 1,320 1,193 1,194 1,192
Change - 47.32% 40.51% -3.84% -33.08% -9.62% 0.11% -0.25%
P/E 9.84x 16x 7.88x 7x -47.2x 9.78x 8.41x 6.26x
PBR 0.83x 1.19x 1.51x 1.24x 0.73x 0.68x 0.65x 0.6x
PEG - - 0x 0.81x 0x -0x 0.5x 0.2x
Capitalization / Revenue 0.48x 0.71x 0.89x 0.82x 0.51x 0.53x 0.5x 0.47x
EV / Revenue 0.68x 0.83x 0.94x 0.87x 0.71x 0.67x 0.63x 0.6x
EV / EBITDA 5.64x 6.34x 5.16x 4.08x 4.93x 3.99x 3.62x 3.18x
EV / EBIT 15.7x 13.6x 8.14x 6.27x 14.5x 9.84x 7.84x 6.1x
EV / FCF 39.8x 74.1x 17.8x 12.3x -9.64x 10.2x 11.5x 8.92x
FCF Yield 2.51% 1.35% 5.61% 8.16% -10.4% 9.78% 8.71% 11.2%
Dividend per Share 2 - - 0.4 0.75 0.15 0.256 0.374 0.49
Rate of return - - 2.31% 4.49% 1.77% 3.01% 4.39% 5.76%
EPS 2 0.7 0.7 2.2 2.39 -0.18 0.87 1.012 1.36
Distribution rate - - 18.2% 31.4% -83.3% 29.4% 37% 36%
Net sales 1 1,462 1,766 2,187 2,275 1,848 1,791 1,890 1,996
EBITDA 1 175.6 230.4 397.3 483.6 267.9 299.3 330.2 374.6
EBIT 1 63 107.6 252.1 314.6 90.9 121.2 152.4 195.2
Net income 1 71.1 74.13 254.8 274 -20.5 84.64 116.2 151.5
Net Debt 1 292.7 207.4 110.5 96.2 382 245.6 247 244.1
Reference price 2 6.885 11.200 17.340 16.720 8.490 8.510 8.510 8.510
Nbr of stocks (in thousands) 101,412 111,826 111,923 112,221 110,491 111,334 - -
Announcement Date 2/18/22 A 2/23/23 A 2/29/24 A 2/28/25 A 2/27/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.78x0.67x3.99x3.01% 1.09B
20.07x2.19x10.01x2.37% 73.6B
19.79x2.5x13.88x1.53% 60.05B
23.52x2.59x12.81x0.28% 28.57B
13.4x1.42x7.74x2.12% 26.87B
25.28x0.49x4.27x3.95% 9.35B
22.6x0.81x7.36x1.99% 6.93B
7.62x1.45x5.73x3.44% 6.29B
19.28x5.51x9.56x2.57% 6.27B
15.82x1.4x6.58x1.25% 6.29B
Average 17.72x 1.90x 8.19x 2.25% 22.53B
Weighted average by Cap. 19.39x 2.16x 10.55x 1.91%

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

  1. Stock Market
  2. Stocks
  3. FUR Stock
  4. Valuation Fugro N.V.