Valuation Vallourec

Stocks

Market Closed - Euronext Paris 09:25:00 09/09/2026 pm IST			After hours 12:04:01 am
19.18 ^EUR	+0.39%		19.16	-0.10%

10:01pm	A balanced copper exposure trumps the often-chased pure-play one
11:20am	Vallourec and Aramco Sign Agreement for the Supply of Oil Country Tubular Goods	CI

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	4,384	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	19.24%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,307	4,214	4,134
Change	-	32.43%	-3.68%	-0.67%	-3.41%	18.39%	-2.15%	-1.9%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.6x	9.2x	8.34x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.15x	1.83x	1.75x
PEG	-	0x	-0x	-0.8x	-0.5x	-1.89x	0.2x	0.8x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.17x	1x	0.95x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.14x	0.96x	0.89x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.48x	4.2x	3.84x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.64x	5.32x	4.79x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	15x	8.46x	6.75x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	6.65%	11.8%	14.8%
Dividend per Share ²	-	-	-	1.5	1.75	1.485	1.569	1.762
Rate of return	-	-	-	9.14%	11.2%	7.77%	8.22%	9.23%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.31	2.077	2.29
Distribution rate	-	-	-	81.1%	123%	113%	75.5%	76.9%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,763	4,390	4,634
EBITDA ¹	492	715	1,196	832	819	785.8	1,002	1,076
EBIT ¹	374	488	993	605	623	563.7	791.9	863.7
Net income ¹	40	-366	496	452	355	343	551.9	612.8
Net Debt ¹	958	1,130	570	-21	-39	-77.51	-170.1	-250.3
Reference price ²	8.80	12.27	14.02	16.42	15.69	19.10	19.10	19.10
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	14.58x	1.14x	5.48x	7.77%	509.94Cr
SLB N.V.	23.22x	2.49x	11.38x	2.06%	8.47TCr
BAKER HUGHES COMPANY	21.24x	2.65x	14.64x	1.44%	6.35TCr
TECHNIPFMC PLC	25.5x	2.79x	13.75x	0.26%	3.07TCr
HALLIBURTON COMPANY	15.38x	1.58x	8.66x	1.86%	3.07TCr
SAIPEM SPA	27.49x	0.51x	4.45x	3.79%	984.58Cr
NOV INC.	23.93x	0.89x	7.81x	1.81%	762.51Cr
SBM OFFSHORE N.V.	7.23x	1.51x	5.97x	2.92%	712.71Cr
WEATHERFORD INTERNATIONAL PLC	17.55x	1.49x	6.99x	1.18%	671.69Cr
KODIAK GAS SERVICES, INC.	32.06x	6.1x	10.97x	3.13%	648.48Cr
Average	20.82x	2.12x	9.01x	2.62%	2.52TCr
Weighted average by Cap.	21.69x	2.34x	11.38x	1.86%