|
Delayed
Swiss Exchange
18:35:47 07/06/2019 +03
|
5-day change | 1st Jan Change | ||
| 2.443 CHF | +4.05% |
|
+0.53% | +34.42% |
| 09-18 | Who Is Shorting Europe, and Why It's Not Always a Bad Sign |  |
| 09-18 | Vallourec S.A. Wins Contract to Supply Premium Tubular Solutions for Prinos Co2 Carbon Storage Project to Enearth S.A | CI |
Company Valuation: Vallourec
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,015 | 2,807 | 3,222 | 3,788 | 3,677 | 4,349 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 18.27% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,271 | 4,179 | 4,099 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 17.41% | -2.17% | -1.92% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 14.5x | 9.13x | 8.27x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.14x | 1.81x | 1.74x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -1.84x | 0.2x | 0.8x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.16x | 0.99x | 0.94x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.14x | 0.95x | 0.88x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.44x | 4.17x | 3.81x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.59x | 5.28x | 4.75x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.9x | 8.39x | 6.7x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 6.7% | 11.9% | 14.9% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.483 | 1.568 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 7.83% | 8.28% | 9.3% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.308 | 2.075 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 113% | 75.5% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,758 | 4,386 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 785 | 1,001 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 563 | 791.3 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 342.5 | 551.5 | 612.8 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -77.51 | -170.1 | -250.3 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 18.94 | 18.94 | 18.94 |
| Nbr of stocks (in thousands) | 228,927 | 228,741 | 229,728 | 230,677 | 234,359 | 229,554 | - | - |
| Announcement Date | 2/24/22 A | 3/2/23 A | 3/1/24 A | 2/27/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.79x | 2.25x | 10.29x | 2.3% | 75.87B | |
| 19.63x | 2.41x | 13.5x | 1.61% | 56.83B | |
| 23.5x | 2.56x | 12.63x | 0.28% | 28.24B | |
| 14.03x | 1.48x | 8.06x | 2.02% | 28.03B | |
| 26.87x | 0.5x | 4.33x | 3.88% | 9.49B | |
| 22.45x | 0.84x | 7.33x | 1.93% | 7.15B | |
| 7.1x | 1.5x | 5.9x | 2.98% | 6.99B | |
| 9.12x | - | - | 4.18% | 5.99B | |
| 29.36x | 5.74x | 10.33x | 3.41% | 5.94B | |
| Average | 19.20x | 2.16x | 9.05x | 2.51% | 24.95B | |
| Weighted average by Cap. | 19.79x | 2.18x | 10.64x | 1.99% |
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
- VK Stock
- VK Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
