|
Market Closed -
Deutsche Boerse AG
05:41:48 12/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 18.42 EUR | -0.41% |
|
-0.70% | +16.73% |
| 11/09 | Vallourec Invests in New Production Line at Brazilian Facility | MT |
| 11/09 | Vallourec Breaks Ground on A Production Line in Brazil for A New Line Pipe Thermal Insulation Coating Technology | CI |
Company Valuation: Vallourec
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 | 4,255 | - | - |
| Change | - | 39.32% | 14.8% | 17.56% | -2.92% | 15.71% | - | - |
| Enterprise Value (EV) 1 | 2,973 | 3,937 | 3,792 | 3,767 | 3,638 | 4,177 | 4,085 | 4,005 |
| Change | - | 32.43% | -3.68% | -0.67% | -3.41% | 14.82% | -2.22% | -1.96% |
| P/E | 29.3x | -7.67x | 6.78x | 8.88x | 11x | 14.2x | 8.93x | 8.09x |
| PBR | 0.6x | 1.71x | 1.49x | 1.51x | 1.59x | 2.09x | 1.77x | 1.7x |
| PEG | - | 0x | -0x | -0.8x | -0.5x | -1.81x | 0.2x | 0.8x |
| Capitalization / Revenue | 0.59x | 0.57x | 0.63x | 0.94x | 0.97x | 1.13x | 0.97x | 0.92x |
| EV / Revenue | 0.86x | 0.81x | 0.74x | 0.93x | 0.96x | 1.11x | 0.93x | 0.86x |
| EV / EBITDA | 6.04x | 5.51x | 3.17x | 4.53x | 4.44x | 5.32x | 4.08x | 3.72x |
| EV / EBIT | 7.95x | 8.07x | 3.82x | 6.23x | 5.84x | 7.42x | 5.16x | 4.64x |
| EV / FCF | -10.5x | - | 7.61x | 11.7x | 9.47x | 14.6x | 8.2x | 6.54x |
| FCF Yield | -9.55% | - | 13.1% | 8.52% | 10.6% | 6.86% | 12.2% | 15.3% |
| Dividend per Share 2 | - | - | - | 1.5 | 1.75 | 1.483 | 1.568 | 1.762 |
| Rate of return | - | - | - | 9.14% | 11.2% | 8% | 8.46% | 9.51% |
| EPS 2 | 0.3 | -1.6 | 2.07 | 1.85 | 1.42 | 1.308 | 2.075 | 2.29 |
| Distribution rate | - | - | - | 81.1% | 123% | 113% | 75.5% | 76.9% |
| Net sales 1 | 3,442 | 4,883 | 5,114 | 4,034 | 3,809 | 3,758 | 4,386 | 4,634 |
| EBITDA 1 | 492 | 715 | 1,196 | 832 | 819 | 785 | 1,001 | 1,076 |
| EBIT 1 | 374 | 488 | 993 | 605 | 623 | 563 | 791.3 | 863.7 |
| Net income 1 | 40 | -366 | 496 | 452 | 355 | 342.5 | 551.5 | 612.8 |
| Net Debt 1 | 958 | 1,130 | 570 | -21 | -39 | -77.51 | -170.1 | -250.3 |
| Reference price 2 | 8.80 | 12.27 | 14.02 | 16.42 | 15.69 | 18.54 | 18.54 | 18.54 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.8x | 2.45x | 11.19x | 2.09% | 83.2B | |
| 19.83x | 2.48x | 13.82x | 1.56% | 58.63B | |
| 14.95x | 1.56x | 8.51x | 1.91% | 29.86B | |
| 24.91x | 2.72x | 13.42x | 0.26% | 29.94B | |
| 27.18x | 0.51x | 4.39x | 3.83% | 9.71B | |
| 23.6x | 0.88x | 7.7x | 1.83% | 7.52B | |
| 7.01x | 1.48x | 5.86x | 3.01% | 6.91B | |
| 16.64x | 1.41x | 6.64x | 1.24% | 6.37B | |
| 31.92x | 6.08x | 10.94x | 3.14% | 6.46B | |
| Average | 20.98x | 2.17x | 9.16x | 2.1% | 26.51B | |
| Weighted average by Cap. | 21.18x | 2.29x | 11.11x | 1.8% |
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
- Stock Market
- Stocks
- VK Stock
- VACD Stock
- Valuation Vallourec
Select your edition
All financial news and data tailored to specific country editions
