Company Valuation: Fugro N.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 698.2 1,252 1,941 1,876 938.1 852.8 - -
Change - 79.38% 54.96% -3.32% -50.01% -9.09% - -
Enterprise Value (EV) 1 990.9 1,460 2,051 1,973 1,320 1,227 1,175 1,111
Change - 47.32% 40.51% -3.84% -33.08% -7.04% -4.21% -5.5%
P/E 9.84x 16x 7.88x 7x -47.2x -24.3x 10.1x 6.47x
PBR 0.83x 1.19x 1.51x 1.24x 0.73x 0.68x 0.65x 0.61x
PEG - - 0x 0.81x 0x -0.3x -0x 0.1x
Capitalization / Revenue 0.48x 0.71x 0.89x 0.82x 0.51x 0.47x 0.46x 0.44x
EV / Revenue 0.68x 0.83x 0.94x 0.87x 0.71x 0.68x 0.63x 0.57x
EV / EBITDA 5.64x 6.34x 5.16x 4.08x 4.93x 4.75x 3.98x 3.17x
EV / EBIT 15.7x 13.6x 8.14x 6.27x 14.5x 15.2x 9.56x 6.86x
EV / FCF 39.8x 74.1x 17.8x 12.3x -9.64x 39.5x 13.6x 7.96x
FCF Yield 2.51% 1.35% 5.61% 8.16% -10.4% 2.53% 7.37% 12.6%
Dividend per Share 2 - - 0.4 0.75 0.15 0.115 0.286 0.44
Rate of return - - 2.31% 4.49% 1.77% 1.5% 3.73% 5.74%
EPS 2 0.7 0.7 2.2 2.39 -0.18 -0.3148 0.7618 1.184
Distribution rate - - 18.2% 31.4% -83.3% -36.5% 37.5% 37.2%
Net sales 1 1,462 1,766 2,187 2,275 1,848 1,813 1,857 1,952
EBITDA 1 175.6 230.4 397.3 483.6 267.9 258.3 295.1 350.8
EBIT 1 63 107.6 252.1 314.6 90.9 80.49 123 162
Net income 1 71.1 74.13 254.8 274 -20.5 -31.3 95.39 141.6
Net Debt 1 292.7 207.4 110.5 96.2 382 374.3 322.6 258
Reference price 2 6.885 11.200 17.340 16.720 8.490 7.660 7.660 7.660
Nbr of stocks (in thousands) 1,01,412 1,11,826 1,11,923 1,12,221 1,10,491 1,11,334 - -
Announcement Date 18/02/22 23/02/23 29/02/24 28/02/25 27/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fugro N.V.

Historical PBR trend

Valuation ratios - PBR - Fugro N.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fugro N.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fugro N.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fugro N.V.
  1. Stock Market
  2. Stocks
  3. FUR Stock
  4. Valuation Fugro N.V.