|
Market Closed -
Other stock markets
|
After hours 00:00:00 | |||
| 81.20 EUR | -0.25% |
|
80.80 | -0.49% |
| 05-08 | VGP successfully prices accelerated bookbuild offering for EUR 250 million | RE |
| 05-08 | VGP Prices EUR250 Million New Shares Offering | MT |
Company Valuation: VGP NV
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,589 | 2,123 | 2,866 | 1,949 | 2,688 | 2,464 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -8.33% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 4,646 | 4,850 | 4,993 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | 2.7% | 4.38% | 2.96% |
| P/E | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 7.75x | 6.81x | 6.43x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.79x | 0.7x | 0.63x |
| PEG | - | 0x | -0x | 0x | 8.12x | -6.04x | 0.5x | 1.08x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 9.15x | 8.23x | 7.38x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 17.2x | 16.2x | 15x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 21.7x | 20.1x | 15.1x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 10.6x | 10.6x | 15.1x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | -126x | -53.4x | 74.1x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | -0.79% | -1.87% | 1.35% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.704 | 3.832 | 4.066 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 4.55% | 4.71% | 5% |
| EPS 2 | 31.41 | -5.49 | 3.2 | 10.52 | 10.64 | 10.5 | 11.96 | 12.67 |
| Distribution rate | 21.8% | -50.1% | 92.2% | 31.4% | 32% | 35.3% | 32% | 32.1% |
| Net sales 1 | 44.26 | 84.78 | 113.7 | 211.3 | 247.4 | 269.4 | 299.4 | 333.7 |
| EBITDA 1 | 634.1 | 13.99 | 215.9 | 354.5 | 454.7 | 213.9 | 241 | 330.3 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 438.9 | 458.1 | 330.9 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 335.7 | 389.9 | 417.6 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,182 | 2,386 | 2,529 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 81.40 | 81.40 | 81.40 |
| Nbr of stocks (in thousands) | 21,833 | 27,291 | 27,291 | 27,291 | 27,291 | 30,348 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.75x | 17.27x | 21.75x | 4.55% | 2.82B | |
| 15.32x | 4.85x | 13.03x | 3.31% | 43.62B | |
| 20.93x | 4.27x | 17.53x | 1.2% | 31.13B | |
| 8.13x | 1.43x | 7.17x | 4.38% | 29.27B | |
| 5.92x | 0.69x | 1.42x | 8.43% | 28.54B | |
| 13.98x | 3.07x | 14.73x | 2.51% | 25.18B | |
| 15.13x | 6.83x | 18.32x | 1.41% | 21.51B | |
| 8.77x | 2.22x | 7.12x | 4.03% | 20.29B | |
| Average | 11.99x | 5.08x | 12.63x | 3.73% | 25.3B | |
| Weighted average by Cap. | 12.87x | 3.58x | 11.54x | 3.65% |
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
- VGP Stock
- Valuation VGP NV
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
