Valuation Virbac Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:43:15 09/07/2026 BST			5-day change	1st Jan Change
318.75 ^EUR	+0.39%		-3.06%	-9.18%

06-19	IBM Renews Its Partnership With France's Virbac
06-16	US-Iran: Framework Agreement Signed Electronically

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,706	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-9.65%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,827	2,733	2,585
Change	-	-47.37%	61.45%	-5.49%	12.37%	-10.76%	-3.34%	-5.39%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.1x	14.3x	12.9x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.13x	1.87x	1.66x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.4x	1.1x	1.2x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.75x	1.65x	1.57x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.83x	1.67x	1.5x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.1x	7.92x	6.83x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.2x	9.85x	8.48x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	39.2x	22.4x	15.4x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.55%	4.46%	6.49%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.59
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.54%	0.64%	0.8%
EPS ²	13.4	14.43	14.38	17.34	18	20.04	22.61	24.96
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.69%	9.1%	10.4%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,721
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.6	345.2	378.3
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	304.8
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	210.9
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	323.00	323.00	323.00
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	22/03/22	23/03/23	19/03/24	13/03/25	17/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZOETIS INC.	11.74x	3.91x	8.95x	2.87%	31.48B
ELANCO ANIMAL HEALTH INCORPORATED	290.47x	3.03x	15.29x	-.--%	12.33B
BLUESTAR ADISSEO COMPANY	7.25x	1.03x	3.83x	3.62%	3.57B
JINYU BIO-TECHNOLOGY CO., LTD.	53.17x	-	-	0.68%	2.02B
VIMIAN GROUP AB	28.43x	3.44x	12.41x	-.--%	1.63B
PHIBRO ANIMAL HEALTH CORPORATION	13.11x	1.24x	7.4x	1.47%	1.32B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	16.19x	2.04x	9.42x	1.9%	1.05B
VETOQUINOL SA	15.02x	1.06x	5.05x	1.3%	942M
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	30.55x	-	-	0.49%	917M
Average	51.77x	2.25x	8.91x	1.37%	6.14B
Weighted average by Cap.	76.14x	3.34x	10.10x	2%