Company Valuation: Versigent PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2026 2027 2028
Market Cap 1 3,487 - -
Change - - -
Enterprise Value (EV) 1 5,141 5,005 4,801
Change - -2.65% -4.08%
P/E 9.57x 7.13x 5.98x
PBR 21.3x 6.7x 3.48x
PEG - 0.2x 0.3x
Capitalization / Revenue 0.37x 0.36x 0.34x
EV / Revenue 0.54x 0.51x 0.47x
EV / EBITDA 5.13x 4.61x 4.11x
EV / EBIT 6.67x 6.05x 5.32x
EV / FCF 20.1x 14.1x 11.4x
FCF Yield 4.96% 7.09% 8.77%
Dividend per Share 2 0.336 0.505 0.536
Rate of return 0.68% 1.03% 1.09%
EPS 2 5.144 6.907 8.229
Distribution rate 6.53% 7.31% 6.51%
Net sales 1 9,511 9,806 10,127
EBITDA 1 1,001 1,085 1,167
EBIT 1 771.1 827.5 902.2
Net income 1 464.9 495.8 534.8
Net Debt 1 1,654 1,518 1,314
Reference price 2 49.23 49.23 49.23
Nbr of stocks (in thousands) 70,835 - -
Announcement Date - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.11x1.3x9.97x1.92% 42.75B
17.21x0.77x5.67x3.38% 37.33B
10.54x0.65x8.25x1.41% 31.92B
12.38x0.59x5.13x3.77% 30.73B
14.96x2.76x9.56x4.05% 21.35B
11.42x0.54x5.28x2.71% 19.36B
31.37x1.24x13.08x0.59% 18.61B
13.13x1.35x6.97x4.16% 16.06B
47.34x5.18x36.18x0.76% 14.85B
Average 19.72x 1.60x 11.12x 2.53% 25.88B
Weighted average by Cap. 18.09x 1.35x 9.69x 2.56%

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