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	4,189	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	13.93%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,123	4,032	3,946
Change	-	32.43%	-3.68%	-0.67%	-3.41%	13.33%	-2.22%	-2.13%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	13.8x	8.63x	7.98x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.01x	1.75x	1.67x
PEG	-	0x	-0x	-0.8x	-0.5x	-2.29x	0.1x	0.98x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.1x	0.94x	0.9x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.08x	0.9x	0.85x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.3x	3.93x	3.66x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.23x	4.93x	4.56x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	13.6x	8x	6.81x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.38%	12.5%	14.7%
Dividend per Share ²	-	-	-	1.5	1.75	1.433	1.635	1.729
Rate of return	-	-	-	9.14%	11.2%	7.79%	8.89%	9.4%
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	18.40	18.40	18.40
Nbr of stocks (in thousands)	2,28,927	2,28,741	2,29,728	2,30,677	2,34,359	2,29,554	-	-
Announcement Date	24/02/22	02/03/23	01/03/24	27/02/25	27/02/26	-	-	-

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.	20.7x	2.22x	10.18x	2.34%	7.46TCr
BAKER HUGHES COMPANY	19.95x	2.37x	13.43x	1.62%	5.7TCr
TENARIS S.A.	15.5x	2.13x	9.29x	4.8%	2.95TCr
TECHNIPFMC PLC	22.8x	2.49x	12.29x	0.28%	2.75TCr
HALLIBURTON COMPANY	13.64x	1.44x	7.89x	2.08%	2.73TCr
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	32x	5.35x	20.88x	0.89%	1.68TCr
SUBSEA 7 S.A.	13.63x	1.26x	5.36x	3.61%	1.02TCr
SAIPEM SPA	28.06x	0.52x	4.54x	3.71%	968.95Cr
NOV INC.	21.88x	0.82x	7.13x	1.98%	695.49Cr
Average	20.91x	2.07x	10.11x	2.37%	2.88TCr
Weighted average by Cap.	20.19x	2.26x	10.99x	2.21%