|
Delayed
Swiss Exchange
19:35:47 07/06/2019 +04
|
5-day change | 1st Jan Change | ||
| 2.443 CHF | +4.05% |
|
+0.53% | +34.42% |
| 08-17 | Aluminium vs. Copper: an interesting battle is underway |  |
| 08-10 | Weekly earnings calendar: Cisco, Adyen, Cerebras and Applied Materials to announce |  |
Company Valuation: Vallourec
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,015 | 2,807 | 3,222 | 3,788 | 3,677 | 4,177 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 13.59% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,099 | 4,007 | 3,926 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 12.67% | -2.26% | -2% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 13.9x | 8.76x | 7.94x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.05x | 1.74x | 1.67x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -1.8x | 0.1x | 0.8x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.11x | 0.95x | 0.9x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.09x | 0.91x | 0.85x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.22x | 4x | 3.65x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.27x | 5.06x | 4.55x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.3x | 8.04x | 6.41x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 6.99% | 12.4% | 15.6% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.485 | 1.569 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 8.16% | 8.62% | 9.68% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.31 | 2.077 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 113% | 75.5% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,763 | 4,390 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 785.8 | 1,002 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 563.7 | 791.9 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 343 | 551.9 | 612.8 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -77.51 | -170.1 | -250.3 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 18.20 | 18.20 | 18.20 |
| Nbr of stocks (in thousands) | 228,927 | 228,741 | 229,728 | 230,677 | 234,359 | 229,554 | - | - |
| Announcement Date | 24/02/22 | 02/03/23 | 01/03/24 | 27/02/25 | 27/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.67x | 2.34x | 10.68x | 2.2% | 79.09B | |
| 20.62x | 2.56x | 14.16x | 1.49% | 61.37B | |
| 24.53x | 2.68x | 13.22x | 0.27% | 29.49B | |
| 14.13x | 1.47x | 8.04x | 2.03% | 28.16B | |
| 27.75x | 0.53x | 4.59x | 3.67% | 10.19B | |
| 22.3x | 0.83x | 7.28x | 1.94% | 7.11B | |
| 7.12x | 1.46x | 5.91x | 3.11% | 6.7B | |
| 16.52x | 1.4x | 6.59x | 1.25% | 6.32B | |
| 9.25x | - | - | 4.11% | 6.06B | |
| Average | 18.21x | 1.66x | 8.81x | 2.23% | 26.05B | |
| Weighted average by Cap. | 20.26x | 2.16x | 10.99x | 1.86% |
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
- VK Stock
- VK Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
