Valuation Vopak

Stocks

Real-time Euronext Amsterdam 19:23:48 27/10/2026 +04			5-day change	1st Jan Change
53.75 ^EUR	-0.19%		+1.42%	+41.90%

07-30	Koninklijke Vopak N.V., Q2 2026 Earnings Call, Jul 30, 2026
07-30	Vopak raises outlook as growth projects boost confidence, shares rise	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,863	3,480	3,820	4,761	4,366	6,137	-	-
Change	-	-9.91%	9.75%	24.65%	-8.3%	40.55%	-	-
Enterprise Value (EV) ¹	6,788	6,531	6,106	7,433	7,066	9,066	9,168	9,157
Change	-	-3.79%	-6.51%	21.73%	-4.94%	28.31%	1.12%	-0.12%
P/E	18x	-20.7x	8.39x	13.6x	7.24x	16.1x	13.5x	11.7x
PBR	1.15x	1.17x	1.19x	1.65x	1.34x	1.79x	1.7x	1.59x
PEG	-	0x	-0x	-1x	0.1x	-0.4x	0.7x	0.7x
Capitalization / Revenue	3.15x	2.55x	2.68x	3.62x	3.36x	4.52x	4.31x	4.2x
EV / Revenue	5.53x	4.78x	4.28x	5.65x	5.44x	6.68x	6.44x	6.26x
EV / EBITDA	8.21x	7.36x	6.34x	7.95x	7.51x	9.36x	8.58x	8.14x
EV / EBIT	13.7x	11.9x	9.53x	11.9x	11.3x	14.9x	13.5x	12.5x
EV / FCF	35.9x	14.3x	13x	12.5x	12.7x	41.1x	33.5x	26.1x
FCF Yield	2.78%	7%	7.69%	7.99%	7.88%	2.43%	2.99%	3.83%
Dividend per Share ²	1.25	1.3	1.5	1.6	1.6	1.898	1.914	1.994
Rate of return	4.06%	4.68%	4.93%	3.76%	4.22%	3.52%	3.55%	3.7%
EPS ²	1.71	-1.34	3.63	3.12	5.23	3.349	3.978	4.615
Distribution rate	73.1%	-97%	41.3%	51.3%	30.6%	56.7%	48.1%	43.2%
Net sales ¹	1,228	1,367	1,426	1,316	1,299	1,358	1,423	1,462
EBITDA ¹	826.6	887.2	963.5	934.6	940.4	969	1,069	1,125
EBIT ¹	494.8	547.3	640.5	627.2	625.2	610.4	680.1	730.4
Net income ¹	214.2	-168.4	455.7	375.7	604	377.8	432.8	496.3
Net Debt ¹	2,925	3,051	2,286	2,672	2,700	2,930	3,031	3,020
Reference price ²	30.80	27.75	30.44	42.50	37.88	53.85	53.85	53.85
Nbr of stocks (in thousands)	125,433	125,416	125,484	112,029	115,264	113,961	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	19/02/25	25/02/26	-	-	-

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.($)
VOPAK	16.08x	6.68x	9.36x	3.52%	6.86B
ENBRIDGE INC.	24.24x	3.3x	13.09x	5.74%	108B
WILLIAMS COMPANIES, INC.	28.76x	9.78x	14.19x	2.94%	87.76B
ENTERPRISE PRODUCTS PARTNERS L.P.	12.29x	1.8x	10.29x	6.06%	79.9B
KINDER MORGAN, INC.	21.64x	5.89x	11.85x	3.51%	75.61B
ENERGY TRANSFER LP	11.87x	1.13x	7.24x	6.64%	70.93B
TC ENERGY CORPORATION	22.75x	9.46x	12.7x	4%	65.09B
TARGA RESOURCES CORP.	26.86x	4.5x	14.29x	1.64%	65.33B
CHENIERE ENERGY, INC.	35.12x	3.67x	9.99x	0.77%	62.08B
MPLX LP	13.67x	6.45x	11.66x	7.76%	59.46B
Average	21.33x	5.26x	11.47x	4.26%	68.06B
Weighted average by Cap.	21.94x	5.07x	11.79x	4.4%