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 51.89 - -
Change - -37.24% -9.91% -58.25% 25.15% 39.71% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 77.84 79.69 78.89
Change - -26.41% -0.65% -46.15% 27.51% 17.4% 2.38% -1%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 61.5x 16.7x 9.9x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.23x 1.15x 1.06x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.62x 0.53x 0.48x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.93x 0.81x 0.73x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.49x 7.05x 5.42x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 31.8x 14.4x 9.5x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 15.9x -28.5x 113x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 6.3% -3.51% 0.89%
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% - - 0.26% 2.4% 4.2%
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 5.840 5.840 5.840
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.($)
61.47x0.93x9.49x0.26% 59.51M
35.03x6.02x22.37x0.77% 120B
43.37x7.47x27.94x1.41% 43.24B
32.32x4.17x15.37x0.11% 30.49B
24.65x3.61x15.54x0.95% 30.11B
20.2x1.66x12.29x2.39% 28.65B
28.81x4.76x17.04x1.38% 28.52B
24.45x2.93x12.79x1.54% 26.48B
25.9x3.33x15.89x1.76% 23.84B
Average 32.91x 3.88x 16.52x 1.18% 36.84B
Weighted average by Cap. 31.61x 4.89x 19.27x 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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!