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 49.4 - -
Change - -37.24% -9.91% -58.25% 25.15% 33.01% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 75.35 77.2 76.4
Change - -26.41% -0.65% -46.15% 27.51% 13.65% 2.46% -1.04%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 58.5x 15.9x 9.42x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.18x 1.1x 1.01x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.59x 0.5x 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 9.19x 6.83x 5.25x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 30.8x 13.9x 9.2x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 15.4x -27.6x 109x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.5% -3.63% 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% - - 0.27% 2.52% 4.41%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.095 0.35 0.59
Distribution rate 69% 50% 14.7% - - 15.8% 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 8.2 11.3 14.55
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 2.45 5.55 8.3
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.65 3.25 5.1
Net Debt 1 6.343 18.29 25.48 22.32 29.16 25.95 27.8 27
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.560 5.560 5.560
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.($)
58.53x0.9x9.19x0.27% 56.11M
35.31x6.06x22.54x0.77% 121B
42.73x7.34x27.49x1.43% 42.47B
24.73x3.62x15.58x0.95% 30.21B
32.49x4.19x15.45x0.11% 30.65B
27.34x4.48x16.04x1.46% 26.98B
19.92x1.64x12.14x2.43% 28.31B
24.59x2.95x12.85x1.53% 26.63B
25.99x3.35x15.97x1.76% 23.6B
Average 32.40x 3.84x 16.36x 1.19% 36.68B
Weighted average by Cap. 31.54x 4.88x 19.20x 1.14%

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