Valuation Virbac OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:30:52 12/05/2026 +03			5-day change	1st Jan Change
408.00 ^USD	+6.04%		-.--%	-6.49%

07-14	Where would AI lead Pharma in the long run?
06-19	IBM Renews Its Partnership With France's Virbac

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,681	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-10.49%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,802	2,707	2,560
Change	-	-47.37%	61.45%	-5.49%	12.37%	-11.55%	-3.37%	-5.45%
P/E	31.7x	15.8x	25x	18.3x	19.9x	15.8x	14.2x	12.8x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.11x	1.86x	1.65x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.3x	1.3x	1.2x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.73x	1.63x	1.55x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.81x	1.65x	1.48x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	8.97x	7.84x	6.76x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.1x	9.75x	8.38x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	33.3x	22.7x	15.7x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	3.01%	4.41%	6.37%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.721	2.04	2.566
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.54%	0.64%	0.8%
EPS ²	13.4	14.43	14.38	17.34	18	20.24	22.54	24.91
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.5%	9.05%	10.3%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,548	1,645	1,730
EBITDA ¹	215.1	223.4	232.8	283	289.5	312.2	345.3	378.7
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.7	277.7	305.3
Net income ¹	113.2	122	121.3	145.3	150.9	168.5	189.5	210.4
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	320.00	320.00	320.00
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	3/22/22 A	3/23/23 A	3/19/24 A	3/13/25 A	3/17/26 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.($)
ZOETIS INC.	11.59x	3.87x	8.85x	2.91%	31.25B
ELANCO ANIMAL HEALTH INCORPORATED	260.71x	3.11x	15.7x	-.--%	12.76B
BLUESTAR ADISSEO COMPANY	7.33x	1.05x	3.88x	3.58%	3.59B
JINYU BIO-TECHNOLOGY CO., LTD.	50.38x	-	-	0.71%	1.97B
VIMIAN GROUP AB	29.48x	3.54x	12.71x	-.--%	1.73B
PHIBRO ANIMAL HEALTH CORPORATION	13.35x	1.26x	7.49x	1.45%	1.37B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	16.42x	2.07x	9.55x	1.87%	1.09B
VETOQUINOL SA	15.18x	1.08x	5.13x	1.29%	965M
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	31.25x	-	-	0.48%	983M
Average	48.41x	2.28x	9.05x	1.37%	6.19B
Weighted average by Cap.	70.84x	3.33x	10.21x	1.99%