|
Market Closed -
Euronext Paris
16:55:00 16/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 18.99 EUR | +3.09% |
|
+7.78% | -17.36% |
Company Valuation: Verallia
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,607 | 3,699 | 4,079 | 2,859 | 2,708 | 2,368 | - | - |
| Change | - | 2.57% | 10.27% | -29.92% | -5.28% | -12.54% | - | - |
| Enterprise Value (EV) 1 | 4,875 | 5,105 | 5,444 | 4,668 | 4,574 | 4,101 | 3,946 | 3,805 |
| Change | - | 4.72% | 6.63% | -14.25% | -2.01% | -10.35% | -3.79% | -3.56% |
| P/E | 15.4x | 10.8x | 8.69x | 12.1x | 29.8x | 21.7x | 12.6x | 10x |
| PBR | 5x | 3.7x | 4.5x | 2.87x | 3.09x | 2.43x | 2.23x | 2.02x |
| PEG | - | 0.2x | 0.2x | -0.2x | -0.5x | 1.6x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.35x | 1.1x | 1.04x | 0.83x | 0.81x | 0.71x | 0.7x | 0.68x |
| EV / Revenue | 1.82x | 1.52x | 1.39x | 1.35x | 1.37x | 1.24x | 1.16x | 1.1x |
| EV / EBITDA | 7.19x | 5.9x | 4.91x | 5.54x | 6.61x | 5.9x | 5.24x | 4.77x |
| EV / EBIT | 12.4x | 9.14x | 7.15x | 10.2x | 18.6x | 15.6x | 11.1x | 9.18x |
| EV / FCF | 12.7x | 15.4x | 12.4x | 17.7x | 16.6x | 17.2x | 13x | 12x |
| FCF Yield | 7.9% | 6.51% | 8.08% | 5.66% | 6.01% | 5.81% | 7.69% | 8.36% |
| Dividend per Share 2 | 1.05 | 1.4 | 2.15 | 1.7 | 1 | 1.041 | 1.095 | 1.101 |
| Rate of return | 3.39% | 4.42% | 6.17% | 7% | 4.35% | 5.48% | 5.77% | 5.8% |
| EPS 2 | 2.01 | 2.92 | 4.01 | 2 | 0.77 | 0.8744 | 1.504 | 1.895 |
| Distribution rate | 52.2% | 47.9% | 53.6% | 85% | 130% | 119% | 72.8% | 58.1% |
| Net sales 1 | 2,674 | 3,352 | 3,904 | 3,456 | 3,332 | 3,318 | 3,392 | 3,472 |
| EBITDA 1 | 678.1 | 865.5 | 1,108 | 842.5 | 692.2 | 695.5 | 752.9 | 798.2 |
| EBIT 1 | 393.1 | 558.3 | 761.3 | 459.2 | 246.3 | 262.8 | 353.9 | 414.4 |
| Net income 1 | 242.6 | 342 | 470 | 235.7 | 90.6 | 106.6 | 179.8 | 227.7 |
| Net Debt 1 | 1,268 | 1,406 | 1,364 | 1,809 | 1,866 | 1,733 | 1,577 | 1,437 |
| Reference price 2 | 30.96 | 31.68 | 34.86 | 24.28 | 22.98 | 18.99 | 18.99 | 18.99 |
| Nbr of stocks (in thousands) | 116,489 | 116,771 | 117,015 | 117,744 | 117,836 | 124,714 | - | - |
| Announcement Date | 16/02/22 | 15/02/23 | 14/02/24 | 19/02/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.72x | 1.24x | 5.9x | 5.48% | 2.66B | |
| 14.8x | 1.37x | 8.42x | 5.97% | 20.26B | |
| 18.94x | 3x | 8.45x | 3.24% | 18.63B | |
| 18.07x | 1.5x | 10.39x | 1.27% | 16.73B | |
| 18.43x | 1.79x | 10.92x | 2.26% | 13.29B | |
| 15.37x | 1.27x | 8.27x | 1.23% | 12.27B | |
| 18.88x | 2.24x | 10.63x | 1.48% | 11.73B | |
| 30.6x | 1.1x | 8.21x | 2.77% | 8.96B | |
| 23.42x | 2.18x | 10.59x | 1.56% | 7.92B | |
| Average | 20.02x | 1.74x | 9.09x | 2.81% | 12.49B | |
| Weighted average by Cap. | 18.92x | 1.82x | 9.30x | 2.82% |
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
- VRLA Stock
- Valuation Verallia
Select your edition
All financial news and data tailored to specific country editions
