Valuation Vallourec Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

05/10	Vallourec Announces Appointment of Isabelle Quéméneur as Group Chief Digital and Information Officer and Member of the Executive Committee, Effective October 5, 2026	CI
05/10	Vallourec Appoints Chief Digital and Information Officer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,015	2,807	3,222	3,788	3,677	4,023	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	9.41%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	3,957	3,865	3,779
Change	-	32.43%	-3.68%	-0.67%	-3.41%	8.76%	-2.31%	-2.22%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.1x	8.22x	7.6x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	1.91x	1.67x	1.59x
PEG	-	0x	-0x	-0.8x	-0.5x	-2.17x	0.1x	0.93x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.05x	0.9x	0.87x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.03x	0.87x	0.81x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.08x	3.77x	3.51x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	6.93x	4.73x	4.37x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	13x	7.67x	6.53x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.69%	13%	15.3%
Dividend per Share ²	-	-	-	1.5	1.75	1.433	1.635	1.729
Rate of return	-	-	-	9.14%	11.2%	8.17%	9.33%	9.86%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.334	2.133	2.306
Distribution rate	-	-	-	81.1%	123%	107%	76.7%	74.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,824	4,456	4,638
EBITDA ¹	492	715	1,196	832	819	778.1	1,026	1,077
EBIT ¹	374	488	993	605	623	570.6	817.2	865.6
Net income ¹	40	-366	496	452	355	346.5	568.9	612.2
Net Debt ¹	958	1,130	570	-21	-39	-66.25	-157.7	-243.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	17.52	17.52	17.52
Nbr of stocks (in thousands)	228,927	228,741	229,728	230,677	234,359	229,554	-	-
Announcement Date	24/2/22	2/3/23	1/3/24	27/2/25	27/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SLB N.V.	19.78x	2.13x	9.76x	2.45%	71.18B
BAKER HUGHES COMPANY	19.26x	2.31x	13.06x	1.68%	55B
TENARIS S.A.	14.81x	2.03x	8.83x	5.03%	28.16B
TECHNIPFMC PLC	22.2x	2.43x	11.96x	0.29%	26.82B
HALLIBURTON COMPANY	13.19x	1.41x	7.68x	2.16%	26.45B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	32x	5.35x	20.88x	0.89%	16.77B
SUBSEA 7 S.A.	13.39x	1.23x	5.26x	3.68%	9.99B
SAIPEM SPA	27.42x	0.51x	4.45x	3.77%	9.51B
NOV INC.	20.88x	0.78x	6.81x	2.08%	6.64B
Average	20.33x	2.02x	9.85x	2.45%	27.84B
Weighted average by Cap.	19.56x	2.20x	10.68x	2.29%