|
Real-time Estimate
Tradegate
16:16:02 25/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 82.50 EUR | +2.23% |
|
+4.49% | -16.67% |
| 08-20 | VGP NV, H1 2026 Earnings Call, Aug 20, 2026 | |
| 08-20 | VGP NV Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 2,479 | - | - |
| Change | - | -62.01% | 34.96% | -32% | 37.96% | -7.77% | - | - |
| Enterprise Value (EV) 1 | 6,748 | 3,792 | 4,644 | 3,514 | 4,524 | 4,694 | 4,886 | 5,017 |
| Change | - | -43.8% | 22.45% | -24.33% | 28.76% | 3.75% | 4.09% | 2.68% |
| P/E | 8.15x | -14.2x | 32.8x | 6.79x | 9.26x | 7.78x | 6.83x | 6.45x |
| PBR | 2.57x | 0.79x | 1.29x | 0.81x | 1.03x | 0.79x | 0.7x | 0.63x |
| PEG | - | 0x | -0x | 0x | 8.12x | -6.06x | 0.5x | 1.09x |
| Capitalization / Revenue | 126x | 25x | 25.2x | 9.22x | 10.9x | 9.2x | 8.28x | 7.43x |
| EV / Revenue | 152x | 44.7x | 40.8x | 16.6x | 18.3x | 17.4x | 16.3x | 15x |
| EV / EBITDA | 10.6x | 271x | 21.5x | 9.91x | 9.95x | 22.1x | 20.3x | 15.7x |
| EV / EBIT | 10.8x | 583x | 39.1x | 11.1x | 12.5x | 10.7x | 10.7x | 12.4x |
| EV / FCF | -9.4x | -4.11x | -131x | 11.2x | -7.66x | -30.1x | -79.2x | 54.3x |
| FCF Yield | -10.6% | -24.3% | -0.76% | 8.95% | -13.1% | -3.32% | -1.26% | 1.84% |
| Dividend per Share 2 | 6.85 | 2.75 | 2.95 | 3.3 | 3.4 | 3.635 | 3.742 | 3.944 |
| Rate of return | 2.68% | 3.53% | 2.81% | 4.62% | 3.45% | 4.45% | 4.58% | 4.83% |
| 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% | 34.6% | 31.3% | 31.1% |
| 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 | 212.2 | 240.3 | 320 |
| EBIT 1 | 626.7 | 6.51 | 118.8 | 317.1 | 362.3 | 439.9 | 457.6 | 403.5 |
| Net income 1 | 650.1 | -122.5 | 87.29 | 287 | 290.4 | 336.2 | 389.9 | 416.9 |
| Net Debt 1 | 1,159 | 1,669 | 1,778 | 1,565 | 1,836 | 2,215 | 2,407 | 2,538 |
| Reference price 2 | 256.00 | 77.80 | 105.00 | 71.40 | 98.50 | 81.70 | 81.70 | 81.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.39x | 5.15x | 13.85x | 3.09% | 46.7B | |
| 9x | 1.53x | 8x | 3.95% | 31.14B | |
| 18.3x | 4.04x | 16.3x | 1.34% | 28.1B | |
| 5.55x | 0.68x | 1.43x | 9.01% | 26.71B | |
| 14x | 3.1x | 14.84x | 2.51% | 25.6B | |
| 11.15x | 2.12x | 9.92x | 3.98% | 21.13B | |
| 8.15x | 0.9x | 3.29x | 2.74% | 20.84B | |
| 10.59x | 1.68x | 14.51x | 3.57% | 19.32B | |
| 13.56x | 6.56x | 17.49x | 1.58% | 19.66B | |
| Average | 11.85x | 2.86x | 11.07x | 3.53% | 26.58B | |
| Weighted average by Cap. | 12.30x | 3.03x | 11.18x | 3.56% |
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
- 4V1 Stock
- Valuation VGP NV
Select your edition
All financial news and data tailored to specific country editions
