Valuation Vallourec CINNOBER BOAT

Stocks

Delayed CINNOBER BOAT Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-30	Vallourec S.A., Q2 2026 Earnings Call, Jul 30, 2026
07-30	Tranche Update on Vallourec S.A. (ENXTPA:VK)'s Equity Buyback Plan announced on July 25, 2025.	CI

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	4,433	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	20.55%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,371	4,279	4,216
Change	-	32.43%	-3.68%	-0.67%	-3.41%	20.16%	-2.12%	-1.46%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.7x	9.28x	8.43x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.18x	1.85x	1.77x
PEG	-	0x	-0x	-0.8x	-0.5x	-1.91x	0.2x	0.8x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.18x	1.01x	0.95x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.16x	0.97x	0.91x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.56x	4.27x	3.92x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.75x	5.4x	4.88x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15.3x	8.59x	6.89x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.55%	11.6%	14.5%
Dividend per Share ²	-	-	-	1.5	1.75	1.485	1.641	1.791
Rate of return	-	-	-	9.14%	11.2%	7.69%	8.5%	9.27%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.311	2.08	2.291
Distribution rate	-	-	-	81.1%	123%	113%	78.9%	78.2%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,762	4,402	4,646
EBITDA ¹	492	715	1,196	832	819	785.9	1,003	1,076
EBIT ¹	374	488	993	605	623	563.7	792.9	863.8
Net income ¹	40	-366	496	452	355	343	552.7	612.9
Net Debt ¹	958	1,130	570	-21	-39	-61.25	-154.1	-216.7
Reference price ²	8.80	12.27	14.02	16.42	15.69	19.31	19.31	19.31
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SLB N.V.	19.96x	2.18x	9.99x	2.38%	75.41B
BAKER HUGHES COMPANY	20.21x	2.55x	14.1x	1.53%	61.28B
TECHNIPFMC PLC	22.88x	2.46x	12.15x	0.29%	27.46B
HALLIBURTON COMPANY	13.26x	1.4x	7.64x	2.15%	26.96B
SAIPEM SPA	25.85x	0.5x	4.37x	3.86%	9.59B
NOV INC.	22.65x	0.82x	7.38x	1.98%	7.13B
WEATHERFORD INTERNATIONAL PLC	15.92x	1.41x	6.62x	1.25%	6.41B
SBM OFFSHORE N.V.	7.54x	1.44x	5.68x	3.47%	6.16B
ARCHROCK, INC.	18.93x	5.43x	9.43x	2.62%	6.26B
Average	18.58x	2.02x	8.59x	2.17%	25.18B
Weighted average by Cap.	19.44x	2.16x	10.53x	1.92%