|
Delayed
Xetra
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-19.71% | - |
| 08-10 | Weekly earnings calendar: Cisco, Adyen, Cerebras and Applied Materials to announce |  |
| 08-06 | Vallourec: Integrating FY26 numbers |  |
Company Valuation: Vallourec
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,015 | 2,807 | 3,222 | 3,788 | 3,677 | 4,153 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 12.93% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,075 | 3,971 | 3,902 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 12.01% | -2.55% | -1.73% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 13.8x | 8.71x | 7.9x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.04x | 1.73x | 1.66x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -1.78x | 0.1x | 0.8x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.1x | 0.95x | 0.9x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.08x | 0.9x | 0.84x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.19x | 3.96x | 3.63x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.23x | 5.01x | 4.52x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.2x | 7.97x | 6.37x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 7.03% | 12.5% | 15.7% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.485 | 1.569 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 8.21% | 8.67% | 9.74% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.31 | 2.077 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 113% | 75.5% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,763 | 4,390 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 785.8 | 1,002 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 563.7 | 791.9 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 352.7 | 551.9 | 612.8 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -77.51 | -181.4 | -250.3 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 18.09 | 18.09 | 18.09 |
| Nbr of stocks (in thousands) | 228,927 | 228,741 | 229,728 | 230,677 | 234,359 | 229,554 | - | - |
| Announcement Date | 24/02/22 | 02/03/23 | 01/03/24 | 27/02/25 | 27/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.76x | 2.36x | 10.79x | 2.18% | 79.8B | |
| 21.54x | 2.69x | 14.86x | 1.42% | 64.35B | |
| 25.73x | 2.8x | 13.85x | 0.25% | 30.83B | |
| 14.41x | 1.49x | 8.15x | 1.99% | 28.68B | |
| 27.5x | 0.54x | 4.66x | 3.63% | 10.23B | |
| 24.18x | 0.88x | 7.84x | 1.9% | 7.54B | |
| 7.46x | 1.49x | 6.03x | 3.04% | 6.86B | |
| 17.52x | 1.5x | 7.08x | 1.16% | 6.79B | |
| 32.67x | 6.18x | 11.15x | 3.06% | 6.61B | |
| Average | 21.42x | 2.21x | 9.38x | 2.07% | 26.85B | |
| Weighted average by Cap. | 21.43x | 2.33x | 11.37x | 1.78% |
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
- VK Stock
- VAC Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
