Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 54.2 - -
Change - -37.24% -9.91% -58.25% 25.15% 45.93% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 80.15 82 81.2
Change - -26.41% -0.65% -46.15% 27.51% 20.89% 2.31% -0.98%
P/E Ratio 48.8x 14.8x 23.5x -3.15x -6.85x 64.2x 17.4x 10.3x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.29x 1.2x 1.1x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.2x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.65x 0.55x 0.5x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.96x 0.83x 0.75x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.77x 7.26x 5.58x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 32.7x 14.8x 9.78x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 16.4x -29.3x 116x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.11% -3.41% 0.86%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.25% 2.3% 4.02%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.095 0.35 0.59
Distribution rate 69% 50% 14.7% - - 15.8% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.6 98.5 108.8
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 8.2 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.45 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.65 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 25.95 27.8 27
Reference price 2 14.150 8.880 8.000 3.340 4.180 6.100 6.100 6.100
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 3/23/22 A 3/24/23 A 3/26/24 A 3/25/25 A 3/30/26 A - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
64.21x0.96x9.77x0.25% 62.88M
33.76x5.81x21.61x0.8% 116B
42.62x7.32x27.41x1.43% 42.79B
24.33x3.56x15.34x0.96% 29.72B
31.85x4.11x15.17x0.11% 30.04B
20.49x1.69x12.48x2.36% 29.05B
24.35x2.92x12.73x1.55% 26.38B
27.74x4.56x16.31x1.44% 27.65B
24.76x3.19x15.22x1.84% 23.29B
Average 32.68x 3.79x 16.23x 1.19% 36.09B
Weighted average by Cap. 30.79x 4.75x 18.76x 1.16%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!