Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 50.64 - -
Change - -37.24% -9.91% -58.25% 25.15% 36.36% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 77.29 78.53 77.85
Change - -26.41% -0.65% -46.15% 27.51% 16.58% 1.6% -0.87%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 85x 16.3x 9.65x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.21x 1.13x 1.04x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.6x 0.52x 0.47x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.92x 0.8x 0.72x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.91x 6.9x 5.4x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 41x 14.4x 9.15x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 20.9x -35.7x 111x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.79% -2.8% 0.9%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.26% 2.46% 4.3%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.067 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 22.4% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.77 98.3 108.9
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 7.801 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.883 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.59 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.65 27.88 27.2
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.700 5.700 5.700
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 23/03/22 24/03/23 26/03/24 25/03/25 30/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.85x5.46x19.91x0.8% 13TCr
27.39x5.05x17.67x2.2% 3.53TCr
21.67x1.85x13.37x2.16% 3.15TCr
31.01x4.13x15.59x0.11% 3.05TCr
21.22x3.57x11.27x1.53% 2.76TCr
21.94x3.18x13.72x1.07% 2.68TCr
24.25x2.96x12.74x1.55% 2.6TCr
97.72x36.87x80.4x0.39% 2.54TCr
26.87x3.37x16.48x1.68% 2.49TCr
Average 33.77x 7.38x 22.35x 1.28% 3.93TCr
Weighted average by Cap. 32.67x 6.59x 21.16x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield