|
Market Closed -
Euronext Paris
20:55:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 129.90 EUR | +4.51% |
|
+5.44% | -36.39% |
| 10-21 | Vusion: Vusion: The shelf label says growth, the barcode says Walmart |  |
| 10-21 | French and Benelux stocks-Factors to watch | RE |
Company Valuation: VusionGroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 1,923 | 2,166 | 2,846 | 3,418 | 2,159 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -36.85% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,034 | 1,942 | 1,776 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -31.72% | -4.55% | -8.53% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 13.8x | 12.2x | 11.3x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.89x | 2.96x | 2.4x |
| PEG | - | 0x | 0x | 1x | -0x | 0.8x | 0.9x | 1.51x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.31x | 1.19x | 1.18x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.23x | 1.07x | 0.97x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.22x | 5.22x | 4.71x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.17x | 7.71x | 6.82x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -13.5x | 11.5x | 8.34x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -7.4% | 8.71% | 12% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.83% | 0.98% | 1.11% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 9.422 | 10.67 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 11.5% | 11.9% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,651 | 1,819 | 1,833 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 327.2 | 372 | 376.9 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 221.9 | 251.9 | 260.5 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 149.7 | 176.2 | 196.5 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -124.5 | -217.1 | -382.8 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 129.90 | 129.90 | 129.90 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,619 | - | - |
| Announcement Date | 03/03/22 | 08/03/23 | 03/05/24 | 26/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.19x | 1.18x | 5.93x | 0.87% | 2.31B | |
| 29.39x | 5.52x | 16.76x | 0.67% | 186B | |
| 33.07x | 11.73x | 21.39x | 0.83% | 119B | |
| 47.48x | 5.98x | 20.47x | 0.88% | 110B | |
| 13.15x | 0.3x | 6.61x | 3.83% | 105B | |
| 30.33x | 4.93x | 16.24x | 1.14% | 71.64B | |
| 52.72x | 5.72x | 26.14x | 0.26% | 62.07B | |
| 17.89x | 1.06x | 11.88x | 0.7% | 60.11B | |
| 19.66x | 3.31x | 12.68x | 1.36% | 61.92B | |
| 16.39x | 5.79x | 11.76x | 0.77% | 52.59B | |
| Average | 27.33x | 4.55x | 14.99x | 1.13% | 83.07B | |
| Weighted average by Cap. | 29.65x | 5.29x | 16.28x | 1.19% |
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
- Stock Market
- Stocks
- VU Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
