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 44.6 - -
Change - -37.24% -9.91% -58.25% 25.15% 20.1% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 71.55 72.64 71.91
Change - -26.41% -0.65% -46.15% 27.51% 7.92% 1.52% -1.01%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 96.5x 14.3x 8.5x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.07x 1x 0.92x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.53x 0.45x 0.41x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.85x 0.74x 0.66x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.41x 6.38x 4.98x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 42.5x 13.3x 8.45x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 23.1x -38.2x 103x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 4.33% -2.62% 0.97%
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% - - 0.3% 2.79% 4.88%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.052 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 28.8% 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 7.601 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.683 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.44 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.95 28.03 27.3
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.020 5.020 5.020
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.($)
96.5x0.85x9.41x0.3% 5Cr
31.21x5.53x20.19x0.83% 12TCr
32.54x5.15x19.54x1.65% 9.32TCr
28.35x3.24x18.72x0.73% 6.21TCr
40.16x6.27x27.65x1.9% 5.85TCr
39.35x7.97x23.33x-.--% 5.72TCr
26.93x4.95x17.33x2.23% 3.5TCr
20.93x1.79x12.9x2.24% 3.05TCr
31.3x4.1x15.44x0.11% 3.02TCr
19.04x3.24x10.36x1.59% 2.64TCr
Average 36.63x 4.31x 17.49x 1.16% 5.15TCr
Weighted average by Cap. 31.52x 5.08x 19.68x 1.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Viscom SE

Historical PBR trend

Valuation ratios - PBR - Viscom SE

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Viscom SE

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Viscom SE


Year-on-year evolution of the Yield

Valuation ratios - Yield - Viscom SE