|
Real-time
Euronext Paris
11:26:58 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 18.10 EUR | -0.17% |
|
-2.37% | +15.36% |
| 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 | 4,162 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 13.18% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,084 | 3,980 | 3,912 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 12.26% | -2.54% | -1.73% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 13.8x | 8.73x | 7.92x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.05x | 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 | 1.11x | 0.95x | 0.9x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.09x | 0.91x | 0.84x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.2x | 3.97x | 3.63x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.25x | 5.03x | 4.53x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.3x | 7.99x | 6.39x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 7.01% | 12.5% | 15.6% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.485 | 1.569 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 8.19% | 8.65% | 9.72% |
| 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 | 18.13 | 18.13 | 18.13 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.84x | 1.09x | 5.2x | 8.19% | 4.8B | |
| 21.07x | 2.29x | 10.48x | 2.25% | 77.26B | |
| 21.08x | 2.65x | 14.69x | 1.45% | 62.98B | |
| 25.09x | 2.73x | 13.5x | 0.26% | 30.07B | |
| 13.75x | 1.43x | 7.83x | 2.08% | 27.36B | |
| 27.53x | 0.54x | 4.67x | 3.63% | 10.21B | |
| 23.61x | 0.86x | 7.66x | 1.94% | 7.36B | |
| 7.4x | 1.48x | 5.99x | 3.07% | 6.8B | |
| 17.02x | 1.46x | 6.89x | 1.2% | 6.6B | |
| 31.19x | 5.98x | 10.8x | 3.2% | 6.31B | |
| Average | 20.16x | 2.05x | 8.77x | 2.73% | 23.97B | |
| Weighted average by Cap. | 20.72x | 2.25x | 11.00x | 1.96% |
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
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
