Valuation Virbac

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 19/06/2026 +04			After hours 23:58:47
340.50 ^EUR	+3.34%		339.50	-0.29%

07:28pm	IBM Renews Its Partnership With France's Virbac
06-16	US-Iran: Framework Agreement Signed Electronically

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	2,853	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-4.76%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,974	2,879	2,732
Change	-	-47.37%	61.45%	-5.49%	12.37%	-6.13%	-3.18%	-5.12%
P/E	31.7x	15.8x	25x	18.3x	19.9x	17x	15.1x	13.7x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.22x	1.96x	1.76x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.5x	1.3x	1.3x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.84x	1.74x	1.66x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.92x	1.76x	1.59x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.57x	8.34x	7.25x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.8x	10.4x	9.06x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	41.2x	23.6x	16.3x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.43%	4.24%	6.14%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.638
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.51%	0.6%	0.77%
EPS ²	13.4	14.43	14.38	17.34	18	20.07	22.5	24.8
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.67%	9.14%	10.6%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,715
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.6	345.2	376.6
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	301.6
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	209.6
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	340.50	340.50	340.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIRBAC	16.41x	1.86x	9.28x	0.53%	3.17B
ZOETIS INC.	12.15x	4.06x	9.26x	2.75%	33B
ELANCO ANIMAL HEALTH INCORPORATED	284.94x	2.98x	15.05x	-.--%	12.1B
BLUESTAR ADISSEO COMPANY	8.82x	1.27x	4.72x	2.97%	4.36B
JINYU BIO-TECHNOLOGY CO., LTD.	49.79x	-	-	0.72%	1.9B
VIMIAN GROUP AB	28.4x	3.43x	12.28x	-.--%	1.64B
PHIBRO ANIMAL HEALTH CORPORATION	12.87x	1.23x	7.3x	1.5%	1.29B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.57x	1.98x	9.5x	1.97%	1.02B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	31.8x	-	-	0.47%	961M
VETOQUINOL SA	14.51x	1.01x	4.8x	1.35%	916M
Average	47.53x	2.23x	9.02x	1.23%	6.04B
Weighted average by Cap.	68.86x	3.34x	10.11x	1.87%