Valuation Virbac Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:00:13 07/08/2026 am IST			5-day change	1st Jan Change
343.50 ^EUR	+2.08%		-0.59%	-3.16%

29/07	Virbac, without the alibi
21/07	Virbac: Impressive execution in Q2; we smell a guidance upgrade in Q3

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	2,836	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-5.31%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	2,963	2,911	2,795
Change	-	-47.37%	61.45%	-5.49%	12.37%	-6.48%	-1.74%	-4%
P/E	31.7x	15.8x	25x	18.3x	19.9x	16.6x	15x	13.7x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.22x	1.96x	1.74x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.3x	1.4x	1.4x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.83x	1.72x	1.64x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.91x	1.77x	1.61x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.4x	8.43x	7.49x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.7x	10.5x	9.23x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	35x	24.1x	18.6x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.86%	4.14%	5.38%
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%	0.51%	0.6%	0.7%
EPS ²	13.4	14.43	14.38	17.34	18	20.38	22.53	24.74
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.46%	9.05%	9.62%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,551	1,647	1,734
EBITDA ¹	215.1	223.4	232.8	283	289.5	315.2	345.4	373.1
EBIT ¹	168.9	182.8	184.9	227.5	229.7	254	277.5	302.8
Net income ¹	113.2	122	121.3	145.3	150.9	171.1	189.5	208.5
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	126.7	75.16	-41.24
Reference price ²	424.50	228.00	359.50	316.50	357.50	338.50	338.50	338.50
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.($)
ZOETIS INC.	11.64x	3.91x	8.94x	2.88%	3.12TCr
ELANCO ANIMAL HEALTH INCORPORATED	149.83x	3.24x	16.39x	-.--%	1.31TCr
BLUESTAR ADISSEO COMPANY	14.57x	1.12x	4.13x	3.37%	385.47Cr
VIRBAC	16.61x	1.91x	9.4x	0.51%	327.43Cr
JINYU BIO-TECHNOLOGY CO., LTD.	59.17x	-	-	0.61%	213.65Cr
VIMIAN GROUP AB	34.19x	3.89x	13.84x	-.--%	190.23Cr
PHIBRO ANIMAL HEALTH CORPORATION	14.55x	1.34x	7.97x	1.33%	146.07Cr
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	18.86x	2.33x	11.19x	1.66%	121.8Cr
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	32.6x	-	-	0.46%	99Cr
Average	39.11x	2.53x	10.27x	1.2%	656.88Cr
Weighted average by Cap.	45.74x	3.34x	10.57x	1.87%