|
Real-time
Boerse Muenchen
11:13:34 18/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 129.90 EUR | -2.26% |
|
+0.08% | -36.75% |
| 08-06 | Vusion Said to Be Weighing Strategic Options, Including a Possible Sale |  |
| 08-06 | Vusion is said to be weighing strategic options, including a possible sale | |
Company Valuation: VusionGroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 1,923 | 2,166 | 2,846 | 3,418 | 2,217 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -35.16% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,102 | 2,006 | 1,772 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -29.46% | -4.56% | -11.64% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 19.6x | 12.6x | 11.5x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.26x | 3.19x | 2.54x |
| PEG | - | 0x | 0x | 1x | -0x | -1.2x | 0.2x | 1.22x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.28x | 1.19x | 1.21x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.22x | 1.08x | 0.97x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.13x | 5.23x | 4.6x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.18x | 7.75x | 6.73x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -10.7x | 13.5x | 8.34x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -9.38% | 7.42% | 12% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.82% | 0.96% | 1.09% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 6.752 | 10.48 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 16% | 12.2% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,727 | 1,857 | 1,828 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 343.1 | 383.8 | 385.1 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 228.8 | 258.9 | 263.5 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 113.2 | 178.5 | 197.8 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -115 | -210.9 | -444.3 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 132.30 | 132.30 | 132.30 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 3/3/22 A | 3/8/23 A | 5/3/24 A | 2/26/25 A | 2/26/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.24x | 13.34x | 24.36x | 0.74% | 132B | |
| 46.62x | 7.64x | 33.5x | 1.59% | 52.06B | |
| 31.59x | 1.45x | 16.66x | -.--% | 48.02B | |
| 25.03x | 2.11x | 10.11x | 1.24% | 38.64B | |
| 33.26x | 2.32x | 16.06x | 1.44% | 31.55B | |
| 32.41x | 4.92x | 19.63x | -.--% | 31.4B | |
| 10.68x | 5.95x | 16.6x | 1.42% | 26.79B | |
| 32.36x | 4.95x | 19.78x | 0.71% | 18.95B | |
| 24.93x | 3.17x | 13.29x | -.--% | 17.56B | |
| Average | 30.46x | 5.09x | 18.89x | 0.79% | 44.11B | |
| Weighted average by Cap. | 33.33x | 7.17x | 20.97x | 0.82% |
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
- VU Stock
- S4M Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
