|
Market Closed -
Börse Stuttgart
23:56:24 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.95 EUR | -2.12% |
|
+0.26% | +21.75% |
| 09-23 | Are Russian metals returning to the West- |  |
| 09-18 | Who Is Shorting Europe, and Why It's Not Always a Bad Sign |  |
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 | 4,334 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 17.86% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,256 | 4,164 | 4,084 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 17% | -2.18% | -1.92% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 14.2x | 8.83x | 8.24x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.13x | 1.81x | 1.73x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -2.28x | 0.1x | 1.16x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.14x | 0.97x | 0.94x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.12x | 0.93x | 0.88x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.37x | 4.06x | 3.79x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.45x | 5.11x | 4.73x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.9x | 8.36x | 6.67x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 6.73% | 12% | 15% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.65 | 1.633 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 8.74% | 8.65% | 9.33% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.332 | 2.138 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 124% | 76.4% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,792 | 4,454 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 792.6 | 1,026 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 571.1 | 815.2 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 349.9 | 570.8 | 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 | 18.88 | 18.88 | 18.88 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.05x | 2.27x | 10.37x | 2.28% | 76.49B | |
| 19.83x | 2.42x | 13.54x | 1.59% | 57.41B | |
| 23.16x | 2.52x | 12.44x | 0.28% | 27.84B | |
| 13.66x | 1.44x | 7.88x | 2.08% | 27.29B | |
| 27.4x | 0.51x | 4.42x | 3.8% | 9.62B | |
| 22.21x | 0.83x | 7.26x | 1.95% | 7.08B | |
| 6.94x | 1.47x | 5.82x | 3.05% | 6.84B | |
| 15.91x | 1.36x | 6.39x | 1.29% | 6.1B | |
| 8.95x | - | - | 4.25% | 5.88B | |
| Average | 17.68x | 1.60x | 8.52x | 2.29% | 24.95B | |
| Weighted average by Cap. | 19.52x | 2.06x | 10.54x | 1.93% |
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
- VACD Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
