Valuation Virbac Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 17:25:02 01/09/2026 +04			After hours 23:59:00
320.50 ^EUR	+0.16%		321.25	+0.23%

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	2,702	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-9.79%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,829	2,777	2,661
Change	-	-47.37%	61.45%	-5.49%	12.37%	-10.71%	-1.82%	-4.19%
P/E	31.7x	15.8x	25x	18.3x	19.9x	15.8x	14.3x	13x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.12x	1.87x	1.66x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.2x	1.4x	1.33x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.74x	1.64x	1.56x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.82x	1.69x	1.53x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	8.97x	8.04x	7.13x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.1x	10x	8.79x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	33.4x	23x	17.7x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.99%	4.34%	5.65%
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%	0.53%	0.63%	0.74%
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	322.50	322.50	322.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZOETIS INC.	13.74x	4.22x	10.02x	2.75%	31.86B
ELANCO ANIMAL HEALTH INCORPORATED	173.33x	2.92x	14.74x	-.--%	11.95B
BLUESTAR ADISSEO COMPANY	14.9x	1.09x	4.14x	4.86%	3.96B
VIRBAC	15.83x	1.82x	8.97x	0.53%	3.14B
JINYU BIO-TECHNOLOGY CO., LTD.	56.57x	-	-	0.63%	2.05B
VIMIAN GROUP AB	34.65x	3.92x	14.04x	-.--%	1.94B
PHIBRO ANIMAL HEALTH CORPORATION	12.25x	1.33x	8.02x	1.27%	1.53B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	18.02x	2.23x	10.72x	1.73%	1.17B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	34.15x	-	-	0.44%	1.04B
Average	41.49x	2.50x	10.09x	1.36%	6.51B
Weighted average by Cap.	49.06x	3.45x	10.66x	1.95%