Valuation Vallourec

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 17/07/2026 +04			5-day change	1st Jan Change
20.73 ^EUR	+0.97%		+1.07%	+32.12%

07-10	BNP Paribas Falls Below 5% in Vallourec
07-09	Recovery continues on major European exchanges, Stoxx 600 index up 0.7%	FW

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	4,759	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	29.41%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,625	4,586	4,474
Change	-	32.43%	-3.68%	-0.67%	-3.41%	27.12%	-0.83%	-2.44%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	12.9x	9.67x	8.8x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.05x	1.91x	1.81x
PEG	-	0x	-0x	-0.8x	-0.5x	1x	0.3x	0.89x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.22x	1.1x	1.05x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.19x	1.06x	0.99x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.61x	4.59x	4.19x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.44x	5.79x	5.21x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15.7x	9.31x	7.68x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.38%	10.7%	13%
Dividend per Share ²	-	-	-	1.5	1.75	1.441	1.628	1.836
Rate of return	-	-	-	9.14%	11.2%	6.95%	7.85%	8.86%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.611	2.145	2.356
Distribution rate	-	-	-	81.1%	123%	89.5%	75.9%	77.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,889	4,329	4,535
EBITDA ¹	492	715	1,196	832	819	824.4	1,000	1,067
EBIT ¹	374	488	993	605	623	621.5	792.6	858.7
Net income ¹	40	-366	496	452	355	410.3	555.2	612
Net Debt ¹	958	1,130	570	-21	-39	-134	-172.5	-284.2
Reference price ²	8.80	12.27	14.02	16.42	15.69	20.73	20.73	20.73
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

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.($)
VALLOUREC	12.87x	1.19x	5.61x	6.95%	5.45B
SLB N.V.	18.84x	2.13x	9.73x	2.5%	70.25B
BAKER HUGHES COMPANY	20.55x	2x	11.13x	1.67%	55.51B
HALLIBURTON COMPANY	14.98x	1.53x	8.3x	1.95%	29.42B
TECHNIPFMC PLC	24.54x	2.62x	13.01x	0.28%	28.73B
SAIPEM SPA	18.7x	0.5x	4x	3.96%	9.33B
NOV INC.	24.5x	0.83x	7.91x	1.93%	7.01B
KODIAK GAS SERVICES, INC.	32.28x	6.18x	11.1x	3.07%	6.48B
ARCHROCK, INC.	20.02x	5.66x	9.83x	2.47%	6.51B
SBM OFFSHORE N.V.	7.51x	1.32x	5.3x	3.48%	6.11B
Average	19.48x	2.39x	8.59x	2.83%	22.48B
Weighted average by Cap.	19.62x	2.15x	9.83x	2.13%