Valuation Verallia

Stocks

Market Closed - Euronext Paris 19:55:00 17/09/2026 +04			5-day change	1st Jan Change
19.12 ^EUR	+2.36%		+2.14%	-16.80%

09-11	Inflation Has Wall Street Cornered
09-11	Euronext Unveils Index Changes

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,607	3,699	4,079	2,859	2,708	2,385	-	-
Change	-	2.57%	10.27%	-29.92%	-5.28%	-11.94%	-	-
Enterprise Value (EV) ¹	4,875	5,105	5,444	4,668	4,574	4,114	3,960	3,819
Change	-	4.72%	6.63%	-14.25%	-2.01%	-10.05%	-3.76%	-3.56%
P/E	15.4x	10.8x	8.69x	12.1x	29.8x	20.9x	12.4x	9.89x
PBR	5x	3.7x	4.5x	2.87x	3.09x	2.43x	2.24x	2.02x
PEG	-	0.2x	0.2x	-0.2x	-0.5x	1.1x	0.2x	0.4x
Capitalization / Revenue	1.35x	1.1x	1.04x	0.83x	0.81x	0.72x	0.7x	0.69x
EV / Revenue	1.82x	1.52x	1.39x	1.35x	1.37x	1.24x	1.17x	1.1x
EV / EBITDA	7.19x	5.9x	4.91x	5.54x	6.61x	5.89x	5.23x	4.75x
EV / EBIT	12.4x	9.14x	7.15x	10.2x	18.6x	15.4x	11x	9.08x
EV / FCF	12.7x	15.4x	12.4x	17.7x	16.6x	17.3x	13.1x	12x
FCF Yield	7.9%	6.51%	8.08%	5.66%	6.01%	5.79%	7.66%	8.33%
Dividend per Share ²	1.05	1.4	2.15	1.7	1	1.07	1.122	1.13
Rate of return	3.39%	4.42%	6.17%	7%	4.35%	5.6%	5.87%	5.91%
EPS ²	2.01	2.92	4.01	2	0.77	0.9144	1.538	1.934
Distribution rate	52.2%	47.9%	53.6%	85%	130%	117%	73%	58.4%
Net sales ¹	2,674	3,352	3,904	3,456	3,332	3,318	3,396	3,479
EBITDA ¹	678.1	865.5	1,108	842.5	692.2	698.2	757.7	803.7
EBIT ¹	393.1	558.3	761.3	459.2	246.3	267	359.3	420.7
Net income ¹	242.6	342	470	235.7	90.6	110.4	184.6	232.3
Net Debt ¹	1,268	1,406	1,364	1,809	1,866	1,730	1,575	1,434
Reference price ²	30.96	31.68	34.86	24.28	22.98	19.12	19.12	19.12
Nbr of stocks (in thousands)	116,489	116,771	117,015	117,744	117,836	124,714	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	19/02/25	24/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERALLIA	20.43x	1.22x	5.81x	5.73%	2.69B
VIDRALA, S.A.	13.6x	2.12x	7.12x	1.99%	3.57B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	13.65x	1.82x	5.78x	2.62%	1.81B
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	82.9x	-	-	-	1.25B
O-I GLASS, INC.	-1x	0.82x	5.04x	-.--%	945M
ZIGNAGO VETRO S.P.A.	17.76x	1.36x	6.91x	4.02%	681M
VETROPACK HOLDING AG	29.93x	0.71x	4.92x	3.79%	502M
Average	25.32x	1.34x	5.93x	3.02%	1.64B
Weighted average by Cap.	22.54x	1.59x	6.22x	3.13%