|
Real-time Estimate
Tradegate
09:19:44 24/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 130.90 EUR | -2.75% |
|
+16.94% | -34.53% |
| 23/09 | Vusion: Is the Group under scrutiny? |  |
| 22/09 | VusionGroup soars after half-year results, analysts sign off |  |
Company Valuation: VusionGroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 1,923 | 2,166 | 2,846 | 3,418 | 2,262 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -33.83% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,151 | 2,011 | 1,758 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -27.79% | -6.5% | -12.63% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 16.7x | 13.6x | 12.2x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.35x | 3.25x | 2.6x |
| PEG | - | 0x | 0x | 1x | -0x | 16.26x | 0.6x | 1.1x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.39x | 1.24x | 1.24x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.32x | 1.1x | 0.96x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.46x | 5.33x | 4.6x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.59x | 7.94x | 6.71x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -16.4x | 11.8x | 8.18x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -6.09% | 8.48% | 12.2% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 0.975 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.72% | 0.94% | 1.07% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 8.102 | 9.945 | 11.09 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 12% | 12.8% | 13% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,632 | 1,824 | 1,831 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 332.9 | 377.1 | 382.2 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 224.4 | 253.4 | 261.9 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 184 | 161 | 186.7 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -110.5 | -250.4 | -504.3 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 135.00 | 135.00 | 135.00 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 3/3/22 | 8/3/23 | 3/5/24 | 26/2/25 | 26/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.83x | 11.62x | 21.21x | 0.84% | 117B | |
| 46.09x | 7.74x | 33.4x | 1.59% | 51.96B | |
| 27.29x | 1.27x | 14.38x | -.--% | 41.48B | |
| 20.81x | 1.77x | 8.69x | 1.45% | 34.1B | |
| 29.7x | 2.14x | 14.23x | 1.54% | 29.82B | |
| 29.68x | 4.53x | 18.07x | -.--% | 28.79B | |
| 10.83x | 6.06x | 16.79x | 1.38% | 26.76B | |
| 30.81x | 4.78x | 19.01x | 0.74% | 17.94B | |
| 25.04x | 3.17x | 13.27x | -.--% | 17.55B | |
| Average | 28.12x | 4.78x | 17.67x | 0.84% | 40.63B | |
| Weighted average by Cap. | 30.38x | 6.49x | 19.37x | 0.89% |
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
- VU Stock
- S4M Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
