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 44.6 - -
Change - -37.24% -9.91% -58.25% 25.15% 20.1% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 70.55 72.4 71.6
Change - -26.41% -0.65% -46.15% 27.51% 6.41% 2.62% -1.1%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 52.8x 14.3x 8.51x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.06x 0.99x 0.91x
PEG - 0x -0.5x 0x 0.2x -0x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.53x 0.45x 0.41x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.84x 0.74x 0.66x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 8.6x 6.41x 4.92x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 28.8x 13x 8.63x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 14.4x -25.9x 102x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.95% -3.87% 0.98%
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% - - 0.3% 2.79% 4.88%
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 5.020 5.020 5.020
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.($)
52.84x0.84x8.6x0.3% 50.91M
35.66x6.12x22.72x0.75% 122B
32.12x5.96x20.61x1.88% 39.32B
34.88x4.45x16.43x0.1% 32.69B
21.3x1.76x12.92x2.28% 30.28B
23.66x3.47x14.95x0.99% 28.89B
25.38x3.06x13.32x1.5% 27.61B
24.81x3.89x13.06x1.47% 27.69B
106.05x36.69x86.03x0.36% 24.95B
26.85x3.34x16.43x1.66% 24.41B
Average 38.36x 6.96x 22.51x 1.13% 35.83B
Weighted average by Cap. 35.69x 6.90x 22.97x 1.11%

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