Valuation Vallourec

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 08/07/2026 pm IST			5-day change	1st Jan Change
21.04 ^EUR	+3.24%		+5.09%	+34.10%

01:18pm	Jet2 regains altitude, Santander redraws the map
11:10am	Vallourec Completes EUR100 Million Share Buyback Program	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	4,830	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	31.35%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,695	4,655	4,542
Change	-	32.43%	-3.68%	-0.67%	-3.41%	29.04%	-0.84%	-2.42%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	12.6x	9.57x	8.78x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.01x	1.9x	1.8x
PEG	-	0x	-0x	-0.8x	-0.5x	0.9x	0.3x	0.96x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.25x	1.13x	1.08x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.21x	1.09x	1.01x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.68x	4.69x	4.31x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.53x	5.93x	5.36x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	13.6x	9.91x	8.04x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.38%	10.1%	12.4%
Dividend per Share ²	-	-	-	1.5	1.75	1.496	1.58	1.739
Rate of return	-	-	-	9.14%	11.2%	7.34%	7.75%	8.53%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.619	2.129	2.322
Distribution rate	-	-	-	81.1%	123%	92.4%	74.2%	74.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,873	4,271	4,479
EBITDA ¹	492	715	1,196	832	819	826.2	991.9	1,055
EBIT ¹	374	488	993	605	623	623.5	784.9	846.8
Net income ¹	40	-366	496	452	355	410.6	549	601.1
Net Debt ¹	958	1,130	570	-21	-39	-135.2	-174.8	-287.4
Reference price ²	8.80	12.27	14.02	16.42	15.69	20.38	20.38	20.38
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VALLOUREC	12.51x	1.2x	5.5x	7.08%	534.6Cr
SLB N.V.	18.01x	2.1x	9.55x	2.53%	6.94TCr
BAKER HUGHES COMPANY	20.09x	1.95x	10.99x	1.72%	5.4TCr
HALLIBURTON COMPANY	14.39x	1.48x	8.02x	2.04%	2.82TCr
TECHNIPFMC PLC	23.19x	2.47x	12.26x	0.29%	2.72TCr
SAIPEM SPA	19.64x	0.52x	4.2x	3.77%	977.35Cr
KODIAK GAS SERVICES, INC.	32.95x	6.3x	11.38x	2.95%	675.57Cr
ARCHROCK, INC.	20.45x	5.75x	9.99x	2.42%	664.77Cr
NOV INC.	22.94x	0.78x	7.42x	1.93%	656.05Cr
SBM OFFSHORE N.V.	7.45x	1.35x	5.24x	3.55%	607.9Cr
Average	19.16x	2.39x	8.46x	2.83%	2.2TCr
Weighted average by Cap.	19.02x	2.12x	9.60x	2.18%