Valuation Virbac

Stocks

Market Closed - Euronext Paris 09:25:00 11/09/2026 pm IST			5-day change	1st Jan Change
311.50 ^EUR	+3.15%		-2.35%	-12.87%

20/08	Cancer vaccines finally garner the spotlight
29/07	Virbac, without the alibi

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,610	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-12.87%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,734	2,678	2,561
Change	-	-47.37%	61.45%	-5.49%	12.37%	-13.69%	-2.05%	-4.38%
P/E	31.7x	15.8x	25x	18.3x	19.9x	15.2x	13.7x	12.5x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.04x	1.81x	1.6x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.1x	1.3x	1.3x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.68x	1.59x	1.51x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.76x	1.63x	1.48x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	8.65x	7.71x	6.83x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	10.7x	9.59x	8.41x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	31.6x	21.8x	16.8x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	3.17%	4.59%	5.95%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.724	2.04	2.38
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.55%	0.65%	0.76%
EPS ²	13.4	14.43	14.38	17.34	18	20.46	22.69	24.87
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.42%	8.99%	9.57%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,549	1,645	1,732
EBITDA ¹	215.1	223.4	232.8	283	289.5	316.1	347.1	374.8
EBIT ¹	168.9	182.8	184.9	227.5	229.7	255	279.2	304.3
Net income ¹	113.2	122	121.3	145.3	150.9	171.9	191	209.8
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	124.4	68.29	-49.04
Reference price ²	424.50	228.00	359.50	316.50	357.50	311.50	311.50	311.50
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	22/03/22	23/03/23	19/03/24	13/03/25	17/03/26	-	-	-

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.($)
VIRBAC	15.22x	1.76x	8.65x	0.55%	302.89Cr
ZOETIS INC.	13.01x	4.04x	9.58x	2.9%	3.02TCr
ELANCO ANIMAL HEALTH INCORPORATED	167.9x	2.84x	14.37x	-.--%	1.16TCr
BLUESTAR ADISSEO COMPANY	13.43x	1.1x	5.42x	3.31%	388.38Cr
JINYU BIO-TECHNOLOGY CO., LTD.	52.4x	-	-	0.68%	189.91Cr
VIMIAN GROUP AB	33.36x	3.79x	13.57x	-.--%	186.54Cr
PHIBRO ANIMAL HEALTH CORPORATION	11.56x	1.27x	7.69x	1.35%	144.62Cr
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	18.68x	2.23x	11.66x	1.99%	116.62Cr
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	34.15x	-	-	0.44%	103.96Cr
VETOQUINOL SA	15.46x	1.2x	5.69x	1.28%	104.4Cr
Average	37.52x	2.28x	9.58x	1.25%	571.02Cr
Weighted average by Cap.	47.04x	3.27x	10.31x	1.92%