|
Market Closed -
Euronext Paris
09:25:00 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 130.90 EUR | -1.80% |
|
+1.00% | -35.90% |
| 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 | 2,193 | - | - |
| Change | - | 62.32% | 12.68% | 31.37% | 20.11% | -35.84% | - | - |
| Enterprise Value (EV) 1 | 1,176 | 1,963 | 2,139 | 2,453 | 2,979 | 2,078 | 1,982 | 1,749 |
| Change | - | 66.91% | 8.97% | 14.68% | 21.45% | -30.25% | -4.61% | -11.78% |
| P/E | 418x | 103x | 30.4x | -103x | 25.5x | 19.4x | 12.5x | 11.4x |
| PBR | 6.5x | 9.87x | 7.73x | 11.5x | 7.62x | 4.21x | 3.15x | 2.52x |
| PEG | - | 0x | 0x | 1x | -0x | -1.2x | 0.2x | 1.21x |
| Capitalization / Revenue | 2.8x | 3.1x | 2.7x | 2.98x | 2.32x | 1.27x | 1.18x | 1.2x |
| EV / Revenue | 2.78x | 3.16x | 2.67x | 2.57x | 2.02x | 1.2x | 1.07x | 0.96x |
| EV / EBITDA | 36.4x | 33.5x | 20.9x | 15.3x | 10.7x | 6.06x | 5.17x | 4.54x |
| EV / EBIT | 121x | 62.5x | 38.8x | 31x | 18.2x | 9.08x | 7.66x | 6.64x |
| EV / FCF | 640x | -63.4x | 13.3x | 6.35x | 45.9x | -10.5x | 13.3x | 8.23x |
| FCF Yield | 0.16% | -1.58% | 7.52% | 15.8% | 2.18% | -9.49% | 7.5% | 12.1% |
| 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% | 0.83% | 0.97% | 1.1% |
| 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 | 130.90 | 130.90 | 130.90 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.39x | 1.2x | 6.06x | 0.83% | 253.93Cr | |
| 37.99x | 13.57x | 24.85x | 0.73% | 13TCr | |
| 41.27x | 8.3x | 31.32x | 1.31% | 5.16TCr | |
| 30.66x | 1.41x | 16.19x | -.--% | 4.66TCr | |
| 25.12x | 2.11x | 10.08x | 1.26% | 3.83TCr | |
| 33.57x | 2.34x | 16.22x | 1.43% | 3.19TCr | |
| 32.52x | 4.93x | 19.69x | -.--% | 3.15TCr | |
| 10.72x | 5.97x | 16.66x | 1.41% | 2.69TCr | |
| 32.21x | 4.93x | 19.7x | 0.72% | 1.89TCr | |
| 25.25x | 3.21x | 13.44x | -.--% | 1.78TCr | |
| Average | 28.87x | 4.80x | 17.42x | 0.77% | 4TCr | |
| Weighted average by Cap. | 32.75x | 7.34x | 20.74x | 0.78% |
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
