|
Market Closed -
Euronext Paris
09:25:00 07/09/2026 pm IST
|
After hours 01:19:33 am | |||
| 123.00 EUR | -0.49% |
|
122.85 | -0.12% |
| 06/08 | Vusion Said to Be Weighing Strategic Options, Including a Possible Sale |  |
| 06/08 | Vusion is said to be weighing strategic options, including a possible sale | |
Company Valuation: VusionGroup
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,184 | 1,923 | 2,166 | 2,846 | 3,418 | 2,071 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -39.42% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 1,956 | 1,860 | 1,627 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -34.36% | -4.9% | -12.55% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 18.3x | 11.8x | 10.8x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 3.98x | 2.98x | 2.38x |
| PEG | - | 0x | 0x | 1x | -0x | -1.2x | 0.2x | 1.14x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.2x | 1.12x | 1.13x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.13x | 1x | 0.89x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 5.7x | 4.85x | 4.22x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 8.55x | 7.19x | 6.17x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -9.92x | 12.5x | 7.65x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -10.1% | 8% | 13.1% |
| Dividend per Share 2 | - | - | 0.3 | 0.6 | 0.9 | 1.08 | 1.274 | 1.444 |
| Rate of return | - | - | 0.22% | 0.34% | 0.44% | 0.87% | 1.03% | 1.17% |
| EPS 2 | 0.18 | 1.18 | 4.46 | -1.73 | 8.02 | 6.752 | 10.48 | 11.47 |
| Distribution rate | - | - | 6.73% | -34.7% | 11.2% | 16% | 12.2% | 12.6% |
| Net sales 1 | 422.9 | 620.9 | 802 | 954.7 | 1,472 | 1,727 | 1,857 | 1,828 |
| EBITDA 1 | 32.3 | 58.6 | 102.3 | 160.5 | 277.4 | 343.1 | 383.8 | 385.1 |
| EBIT 1 | 9.7 | 31.4 | 55.1 | 79.1 | 163.9 | 228.8 | 258.9 | 263.5 |
| Net income 1 | 2 | 18.7 | 79.77 | -28.9 | 84.2 | 113.2 | 178.5 | 197.8 |
| Net Debt 1 | -8.3 | 40.5 | -27.2 | -392.8 | -438.9 | -115 | -210.9 | -444.3 |
| Reference price 2 | 75.20 | 122.00 | 135.80 | 177.70 | 204.20 | 123.60 | 123.60 | 123.60 |
| Nbr of stocks (in thousands) | 15,751 | 15,759 | 15,953 | 16,016 | 16,740 | 16,754 | - | - |
| Announcement Date | 03/03/22 | 08/03/23 | 03/05/24 | 26/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.31x | 1.13x | 5.7x | 0.87% | 240.66Cr | |
| 33.37x | 11.82x | 21.6x | 0.83% | 12TCr | |
| 44.42x | 7.41x | 32.22x | 1.66% | 4.97TCr | |
| 26.61x | 1.24x | 14.04x | -.--% | 4.05TCr | |
| 22.07x | 1.86x | 9.02x | 1.39% | 3.54TCr | |
| 29.3x | 2.07x | 14.38x | 1.6% | 2.91TCr | |
| 29.22x | 4.45x | 17.75x | -.--% | 2.83TCr | |
| 10.72x | 6x | 16.63x | 1.39% | 2.7TCr | |
| 31.38x | 4.81x | 19.22x | 0.73% | 1.84TCr | |
| 24.5x | 3.11x | 13.01x | -.--% | 1.72TCr | |
| Average | 26.99x | 4.39x | 16.36x | 0.85% | 3.69TCr | |
| Weighted average by Cap. | 30.12x | 6.52x | 19.14x | 0.9% |
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
- Stock Market
- Stocks
- VU Stock
- Valuation VusionGroup
Select your edition
All financial news and data tailored to specific country editions
