Valuation Vallourec

Stocks

Real-time Euronext Paris Other stock markets 07:40:29 15/06/2026 pm IST			5-day change	1st Jan Change
24.20 ^EUR	-1.67%		-0.78%	+53.98%

09/06	Vallourec and Ultra Corpotech Pvt Ltd Sign Memorandum of Understanding for Deployment of Vam Threading Capabilities in India	CI
09/06	Vallourec Partners with Ultra Corpotech to Distribute VAM Products in India	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	5,649	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	53.64%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	5,540	5,442	5,318
Change	-	32.43%	-3.68%	-0.67%	-3.41%	52.28%	-1.77%	-2.28%
P/E Ratio	29.3x	-7.67x	6.78x	8.88x	11x	14.8x	11.3x	10.5x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.54x	2.17x	2.06x
PEG	-	0x	-0x	-0.8x	-0.5x	0.9x	0.4x	1.42x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.46x	1.31x	1.28x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.43x	1.27x	1.2x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	6.64x	5.39x	5.1x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	8.74x	6.78x	6.34x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15.9x	11.6x	9.54x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.28%	8.6%	10.5%
Dividend per Share ²	-	-	-	1.5	1.75	1.451	1.605	1.73
Rate of return	-	-	-	9.14%	11.2%	5.9%	6.52%	7.03%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.663	2.184	2.346
Distribution rate	-	-	-	81.1%	123%	87.3%	73.5%	73.8%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,877	4,298	4,417
EBITDA ¹	492	715	1,196	832	819	834.5	1,010	1,044
EBIT ¹	374	488	993	605	623	633.9	803.2	839.2
Net income ¹	40	-366	496	452	355	418.4	555.1	596.9
Net Debt ¹	958	1,130	570	-21	-39	-109.2	-207.2	-331.2
Reference price ²	8.80	12.27	14.02	16.42	15.69	24.61	24.61	24.61
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.($)
VALLOUREC	14.8x	1.43x	6.64x	5.9%	654.08Cr
SLB N.V.	21.47x	2.5x	11.26x	2.09%	8.4TCr
HALLIBURTON COMPANY	16.92x	1.7x	9.24x	1.73%	3.31TCr
TECHNIPFMC PLC	24.13x	2.57x	12.77x	0.28%	2.82TCr
SAIPEM SPA	21x	0.57x	4.53x	3.4%	1.06TCr
NOV INC.	26.75x	0.91x	8.57x	1.72%	758.33Cr
WEATHERFORD INTERNATIONAL PLC	17.23x	1.59x	7.47x	1.07%	728.68Cr
KODIAK GAS SERVICES, INC.	33.81x	6.33x	11.46x	2.91%	686.2Cr
SBM OFFSHORE N.V.	7.99x	1.48x	5.56x	3.27%	661.73Cr
ARCHROCK, INC.	19.74x	5.58x	9.7x	2.51%	641.63Cr
Average	20.38x	2.46x	8.72x	2.49%	1.97TCr
Weighted average by Cap.	20.81x	2.34x	10.14x	2%