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 48.51 - -
Change - -37.24% -9.91% -58.25% 25.15% 30.62% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 75.16 76.4 75.72
Change - -26.41% -0.65% -46.15% 27.51% 13.36% 1.64% -0.89%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 80.3x 15.4x 9.11x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.14x 1.07x 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 0.58x 0.49x 0.45x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.9x 0.78x 0.7x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.63x 6.71x 5.25x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 39.9x 14x 8.9x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 20.3x -34.7x 108x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.92% -2.88% 0.92%
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% 2.6% 4.55%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.067 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 22.4% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.77 98.3 108.9
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 7.801 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.883 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.59 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.65 27.88 27.2
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.380 5.380 5.380
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.($)
80.27x0.89x9.54x0.28% 55.17M
39.3x6.7x24.89x0.68% 135B
30.51x5.74x19.89x1.98% 39.38B
23.19x1.99x14.25x2.02% 33.72B
33.45x4.42x16.71x0.1% 32.89B
24.77x4.14x13.04x1.37% 30.92B
26.61x3.24x13.95x1.41% 28.47B
22.98x3.33x14.34x1.02% 28.02B
113.34x40.76x93.24x0.32% 28B
26.31x3.31x16.15x1.72% 24.47B
Average 42.07x 7.45x 23.60x 1.09% 38.08B
Weighted average by Cap. 37.74x 7.56x 24.63x 1.06%

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