Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 47.62 - -
Change - -37.24% -9.91% -58.25% 25.15% 28.23% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 74.12 75.72 74.92
Change - -26.41% -0.65% -46.15% 27.51% 11.8% 2.16% -1.06%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 82.5x 15.3x 9.08x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.14x 1.06x 0.98x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.57x 0.48x 0.44x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.89x 0.77x 0.69x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.5x 6.7x 5.15x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 36.2x 13.6x 9.03x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 20x -34.4x 107x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.99% -2.91% 0.93%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.28% 2.61% 4.57%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.065 0.35 0.59
Distribution rate 69% 50% 14.7% - - 23.1% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.6 98.5 108.8
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 7.8 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.05 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.35 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.5 28.1 27.3
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.360 5.360 5.360
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 23/03/22 24/03/23 26/03/24 25/03/25 30/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
39.31x6.71x24.89x0.68% 135B
29.3x5.5x18.94x2.07% 37.88B
34.79x4.59x17.33x0.1% 34.24B
23.27x2x14.44x2.01% 33.85B
26.02x4.11x13.81x1.4% 29.9B
26.36x3.21x13.8x1.42% 28.2B
23.29x3.38x14.56x1.01% 28.4B
113.09x39.12x91.72x0.34% 26.68B
Average 39.43x 8.58x 26.19x 1.13% 44.25B
Weighted average by Cap. 38.39x 7.60x 24.91x 1.02%

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