Valuation Vallourec

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 am EDT			5-day change	1st Jan Change
18.11 ^EUR	+2.17%		-4.61%	+15.42%

Oct. 15	Vallourec Showcases Its VAM® Portfolio And The Extension Of Its CLEANWELL® Offer At ADIPEC	CI
Oct. 12	European Stocks Close Higher in Monday Trading; Crude Oil Prices Continue to Rise After Attacks on Saudi Arabia	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,015	2,807	3,222	3,788	3,677	4,157	-	-
Change	-	39.32%	14.8%	17.56%	-2.92%	13.06%	-	-
Enterprise Value (EV) ¹	2,973	3,937	3,792	3,767	3,638	4,169	3,959	3,841
Change	-	32.43%	-3.68%	-0.67%	-3.41%	14.6%	-5.04%	-2.99%
P/E	29.3x	-7.67x	6.78x	8.88x	11x	14.2x	8.35x	7.95x
PBR	0.6x	1.71x	1.49x	1.51x	1.59x	2.01x	1.94x	1.85x
PEG	-	0x	-0x	-0.8x	-0.5x	-1.4x	0.1x	1.56x
Capitalization / Revenue	0.59x	0.57x	0.63x	0.94x	0.97x	1.11x	0.95x	0.9x
EV / Revenue	0.86x	0.81x	0.74x	0.93x	0.96x	1.12x	0.9x	0.83x
EV / EBITDA	6.04x	5.51x	3.17x	4.53x	4.44x	5.45x	3.92x	3.59x
EV / EBIT	7.95x	8.07x	3.82x	6.23x	5.84x	7.6x	4.94x	4.48x
EV / FCF	-10.5x	-	7.61x	11.7x	9.47x	14.1x	8.54x	6.97x
FCF Yield	-9.55%	-	13.1%	8.52%	10.6%	7.08%	11.7%	14.4%
Dividend per Share ²	-	-	-	1.5	1.75	1.407	1.568	1.682
Rate of return	-	-	-	9.14%	11.2%	7.77%	8.66%	9.29%
EPS ²	0.3	-1.6	2.07	1.85	1.42	1.276	2.169	2.279
Distribution rate	-	-	-	81.1%	123%	110%	72.3%	73.8%
Net sales ¹	3,442	4,883	5,114	4,034	3,809	3,738	4,393	4,622
EBITDA ¹	492	715	1,196	832	819	764.3	1,011	1,071
EBIT ¹	374	488	993	605	623	548.6	801.5	857.4
Net income ¹	40	-366	496	452	355	332	577.8	625.4
Net Debt ¹	958	1,130	570	-21	-39	11.87	-198.2	-316.5
Reference price ²	8.80	12.27	14.02	16.42	15.69	18.11	18.11	18.11
Nbr of stocks (in thousands)	228,927	228,741	229,728	230,677	234,359	229,554	-	-
Announcement Date	2/24/22	3/2/23	3/1/24	2/27/25	2/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VALLOUREC	14.19x	1.12x	5.45x	7.77%	4.66B
SLB N.V.	23.05x	2.32x	10.74x	2.17%	78.32B
BAKER HUGHES COMPANY	19.68x	2.35x	13.26x	1.67%	55.45B
TENARIS S.A.	15.37x	2.12x	9.24x	4.83%	29.32B
HALLIBURTON COMPANY	15.07x	1.5x	8.38x	1.96%	28.88B
TECHNIPFMC PLC	22.62x	2.48x	12.25x	0.29%	27.41B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	27.38x	4.49x	17.57x	1.09%	14.03B
SUBSEA 7 S.A.	13.05x	1.24x	5.21x	3.77%	10.09B
SAIPEM SPA	31.07x	0.51x	4.52x	3.76%	9.54B
NOV INC.	22.18x	0.83x	7.23x	2.03%	7.04B
Average	20.36x	1.89x	9.38x	2.93%	26.47B
Weighted average by Cap.	20.54x	2.18x	10.74x	2.3%