|
Delayed
Xetra
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-19.71% | - |
| 10-01 | Vallourec falls: Jefferies cuts target to €25 but remains bullish |  |
| 09-29 | Fidelity falls below 5% of Vallourec | |
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 | 4,101 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 11.53% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,035 | 3,943 | 3,857 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 10.9% | -2.27% | -2.18% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 13.4x | 8.5x | 7.75x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.02x | 1.71x | 1.64x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -2.13x | 0.1x | 0.79x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.07x | 0.92x | 0.88x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.06x | 0.89x | 0.83x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.2x | 3.88x | 3.58x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.08x | 4.88x | 4.46x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 13.3x | 7.82x | 6.66x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 7.54% | 12.8% | 15% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.633 | 1.608 | 1.729 |
| Rate of return | - | - | - | 9.14% | 11.2% | 9.14% | 9% | 9.68% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.331 | 2.101 | 2.306 |
| Distribution rate | - | - | - | 81.1% | 123% | 123% | 76.5% | 74.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,818 | 4,438 | 4,638 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 776.6 | 1,017 | 1,077 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 569.6 | 807.9 | 865.6 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 345.6 | 561.5 | 612.2 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -66.25 | -157.7 | -243.5 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 17.86 | 17.86 | 17.86 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.93x | 2.16x | 9.87x | 2.41% | 72.22B | |
| 19.06x | 2.32x | 13.07x | 1.67% | 55.21B | |
| 14.63x | 1.99x | 8.7x | 5.09% | 27.8B | |
| 22.46x | 2.44x | 12.05x | 0.29% | 27B | |
| 13.26x | 1.41x | 7.71x | 2.14% | 26.56B | |
| 32x | 5.35x | 20.88x | 0.89% | 16.75B | |
| 13.31x | 1.22x | 5.22x | 3.7% | 9.92B | |
| 26.66x | 0.5x | 4.36x | 3.85% | 9.38B | |
| 21.19x | 0.79x | 6.92x | 2.04% | 6.74B | |
| Average | 20.28x | 2.02x | 9.87x | 2.45% | 27.95B | |
| Weighted average by Cap. | 19.55x | 2.20x | 10.71x | 2.28% |
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
- VAC Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
