Valuation Virbac London S.E.

Stocks

Market Closed - London S.E. 19:30:00 08/09/2026 +04			5-day change	1st Jan Change
318.50 ^EUR	+1.51%		-1.70%	-10.16%

08-20	Cancer vaccines finally garner the spotlight
07-29	Virbac, without the alibi

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,647	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-11.61%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,774	2,723	2,606
Change	-	-47.37%	61.45%	-5.49%	12.37%	-12.43%	-1.86%	-4.28%
P/E	31.7x	15.8x	25x	18.3x	19.9x	15.5x	14x	12.8x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.07x	1.83x	1.63x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.2x	1.3x	1.31x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.71x	1.61x	1.53x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.79x	1.65x	1.5x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	8.8x	7.88x	6.98x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	10.9x	9.81x	8.61x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	32.8x	22.6x	17.3x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	3.05%	4.43%	5.76%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.04	2.38
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.55%	0.65%	0.75%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.53	24.74
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.46%	9.05%	9.62%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,551	1,647	1,734
EBITDA ¹	215.1	223.4	232.8	283	289.5	315.2	345.4	373.1
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	277.5	302.8
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.5	208.5
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	126.7	75.16	-41.24
Reference price ²	424.50	228.00	359.50	316.50	357.50	316.00	316.00	316.00
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	22/03/22	23/03/23	19/03/24	13/03/25	17/03/26	-	-	-

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.($)
ZOETIS INC.	13.51x	4.16x	9.88x	2.79%	31.33B
ELANCO ANIMAL HEALTH INCORPORATED	177.54x	2.97x	15.02x	-.--%	12.24B
BLUESTAR ADISSEO COMPANY	13.68x	1.12x	5.53x	3.25%	3.96B
VIRBAC	15.41x	1.78x	8.75x	0.55%	3.06B
JINYU BIO-TECHNOLOGY CO., LTD.	55.14x	-	-	0.65%	2B
VIMIAN GROUP AB	33.59x	3.81x	13.65x	-.--%	1.88B
PHIBRO ANIMAL HEALTH CORPORATION	12.42x	1.34x	8.1x	1.25%	1.55B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	19.69x	2.35x	12.26x	1.65%	1.23B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	35.2x	-	-	0.43%	1.07B
Average	41.80x	2.51x	10.46x	1.17%	6.48B
Weighted average by Cap.	50.63x	3.42x	10.78x	1.85%