Valuation Verallia

Stocks

Real-time Euronext Paris Other stock markets 13:56:33 03/08/2026 +03			5-day change	1st Jan Change
18.32 ^EUR	+0.55%		-4.88%	-20.28%

07-30	Verallia Société Anonyme, H1 2026 Earnings Call, Jul 29, 2026
07-29	Verallia net profit hit by restructuring charges

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,607	3,699	4,079	2,859	2,708	2,272	-	-
Change	-	2.57%	10.27%	-29.92%	-5.28%	-16.09%	-	-
Enterprise Value (EV) ¹	4,875	5,105	5,444	4,668	4,574	4,002	3,847	3,707
Change	-	4.72%	6.63%	-14.25%	-2.01%	-12.51%	-3.87%	-3.66%
P/E	15.4x	10.8x	8.69x	12.1x	29.8x	21.6x	11.9x	9.45x
PBR	5x	3.7x	4.5x	2.87x	3.09x	2.38x	2.13x	1.92x
PEG	-	0.2x	0.2x	-0.2x	-0.5x	2.23x	0.1x	0.4x
Capitalization / Revenue	1.35x	1.1x	1.04x	0.83x	0.81x	0.69x	0.67x	0.65x
EV / Revenue	1.82x	1.52x	1.39x	1.35x	1.37x	1.21x	1.13x	1.07x
EV / EBITDA	7.19x	5.9x	4.91x	5.54x	6.61x	5.73x	5.08x	4.61x
EV / EBIT	12.4x	9.14x	7.15x	10.2x	18.6x	14.5x	10.2x	8.42x
EV / FCF	12.7x	15.4x	12.4x	17.7x	16.6x	16.8x	12.7x	11.7x
FCF Yield	7.9%	6.51%	8.08%	5.66%	6.01%	5.95%	7.89%	8.58%
Dividend per Share ²	1.05	1.4	2.15	1.7	1	1.048	1.122	1.13
Rate of return	3.39%	4.42%	6.17%	7%	4.35%	5.75%	6.16%	6.2%
EPS ²	2.01	2.92	4.01	2	0.77	0.8446	1.535	1.928
Distribution rate	52.2%	47.9%	53.6%	85%	130%	124%	73.1%	58.6%
Net sales ¹	2,674	3,352	3,904	3,456	3,332	3,316	3,395	3,478
EBITDA ¹	678.1	865.5	1,108	842.5	692.2	698.4	758.1	803.8
EBIT ¹	393.1	558.3	761.3	459.2	246.3	276.5	378	440.2
Net income ¹	242.6	342	470	235.7	90.6	104.1	184.3	231.7
Net Debt ¹	1,268	1,406	1,364	1,809	1,866	1,730	1,575	1,434
Reference price ²	30.96	31.68	34.86	24.28	22.98	18.22	18.22	18.22
Nbr of stocks (in thousands)	116,489	116,771	117,015	117,744	117,836	124,714	-	-
Announcement Date	2/16/22 A	2/15/23 A	2/14/24 A	2/19/25 A	2/24/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERALLIA	20.11x	1.21x	5.73x	5.75%	2.61B
VIDRALA, S.A.	13.54x	2.11x	7.1x	1.99%	3.55B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	13.96x	2.07x	6.46x	2.81%	1.96B
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	85.1x	-	-	-	1.27B
O-I GLASS, INC.	-1.16x	0.84x	5.19x	-.--%	1.1B
ZIGNAGO VETRO S.P.A.	20.04x	1.46x	7.26x	3.71%	755M
VETROPACK HOLDING AG	28.52x	0.68x	4.67x	3.89%	464M
Average	25.73x	1.39x	6.07x	3.03%	1.67B
Weighted average by Cap.	22.50x	1.63x	6.34x	3.09%