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 56.33 - -
Change - -37.24% -9.91% -58.25% 25.15% 51.67% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 82.28 84.13 83.33
Change - -26.41% -0.65% -46.15% 27.51% 24.1% 2.25% -0.95%
P/E Ratio 48.8x 14.8x 23.5x -3.15x -6.85x 66.7x 18.1x 10.7x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.34x 1.25x 1.15x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.2x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.67x 0.57x 0.52x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.98x 0.85x 0.77x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 10x 7.45x 5.73x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 33.6x 15.2x 10x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 16.8x -30x 119x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 5.96% -3.33% 0.84%
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% - - 0.24% 2.21% 3.86%
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 6.340 6.340 6.340
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
66.74x0.98x10.03x0.24% 65.22M
33.2x5.72x21.27x0.81% 114B
40.34x6.89x25.79x1.52% 40.49B
23.98x3.51x15.12x0.98% 29.28B
30.7x3.97x14.66x0.12% 28.96B
19.54x1.61x11.87x2.47% 27.72B
24.16x2.9x12.64x1.56% 26.17B
25.91x4.21x15.06x1.54% 25.82B
24.88x3.21x15.29x1.83% 23.35B
Average 32.16x 3.67x 15.75x 1.23% 35.08B
Weighted average by Cap. 29.88x 4.60x 18.18x 1.2%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!