Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 44.78 - -
Change - -37.24% -9.91% -58.25% 25.15% 20.57% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 70.73 72.58 71.78
Change - -26.41% -0.65% -46.15% 27.51% 6.68% 2.62% -1.1%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 53.1x 14.4x 8.54x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.07x 0.99x 0.91x
PEG - 0x -0.5x 0x 0.2x -0x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.54x 0.45x 0.41x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.85x 0.74x 0.66x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 8.63x 6.42x 4.93x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 28.9x 13.1x 8.65x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 14.4x -25.9x 103x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.93% -3.86% 0.98%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.3% 2.78% 4.86%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.095 0.35 0.59
Distribution rate 69% 50% 14.7% - - 15.8% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.6 98.5 108.8
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 8.2 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.45 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.65 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 25.95 27.8 27
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.040 5.040 5.040
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 23/03/22 24/03/23 26/03/24 25/03/25 30/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.05x0.85x8.63x0.3% 51.51M
35.87x6.15x22.84x0.75% 123B
32.99x6.19x21.3x1.86% 41.78B
33.57x4.4x16.44x0.1% 32.35B
21.67x1.79x13.17x2.24% 30.77B
24.33x3.8x12.77x1.5% 27.81B
22.6x3.28x14.14x1.04% 27.56B
25.73x3.11x13.38x1.46% 27.31B
26.24x3.3x16.12x1.73% 24.42B
Average 30.67x 3.65x 15.42x 1.22% 37.24B
Weighted average by Cap. 30.41x 4.70x 18.33x 1.18%

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