Valuation Verallia

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-02-13 am EST			5-day change	1st Jan Change
22.82 ^EUR	+0.09%		-3.14%	-0.70%

Jan. 09	Case Closed: No Further Action in Italian Investigation Against Verallia
Jan. 08	Verallia acknowledges Italian competition authority's decision confirming compliance with competition laws	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,581	3,607	3,699	4,079	2,859	2,689	2,689	-
Change	-	0.71%	2.57%	10.27%	-29.92%	-5.94%	0%	-
Enterprise Value (EV) ¹	4,860	4,875	5,105	5,444	4,668	4,511	4,427	4,345
Change	-	0.31%	4.72%	6.63%	-14.25%	-3.36%	-1.87%	-1.85%
P/E ratio	17.4x	15.4x	10.8x	8.69x	12.1x	17.9x	12x	10.2x
PBR	6.52x	5x	3.7x	4.5x	2.87x	2.73x	2.54x	2.35x
PEG	-	0.8x	0.2x	0.2x	-0.2x	-0.5x	0.2x	0.6x
Capitalization / Revenue	1.41x	1.35x	1.1x	1.04x	0.83x	0.8x	0.79x	0.76x
EV / Revenue	1.92x	1.82x	1.52x	1.39x	1.35x	1.34x	1.3x	1.23x
EV / EBITDA	7.77x	7.19x	5.9x	4.91x	5.54x	6.42x	5.74x	5.26x
EV / EBIT	13.9x	12.4x	9.14x	7.15x	10.2x	12.4x	10.6x	9.4x
EV / FCF	13.5x	12.7x	15.4x	12.4x	17.7x	26.9x	17.7x	15.1x
FCF Yield	7.39%	7.9%	6.51%	8.08%	5.66%	3.72%	5.66%	6.64%
Dividend per Share ²	0.95	1.05	1.4	2.15	1.7	1.275	1.55	1.509
Rate of return	3.27%	3.39%	4.42%	6.17%	7%	5.59%	6.79%	6.61%
EPS ²	1.67	2.01	2.92	4.01	2	1.276	1.908	2.228
Distribution rate	56.9%	52.2%	47.9%	53.6%	85%	100%	81.3%	67.7%
Net sales ¹	2,536	2,674	3,352	3,904	3,456	3,367	3,417	3,522
EBITDA ¹	625.7	678.1	865.5	1,108	842.5	703	771.9	826.5
EBIT ¹	349.3	393.1	558.3	761.3	459.2	363.6	418.9	462.2
Net income ¹	202.1	242.6	342	470	235.7	149.1	227	272
Net Debt ¹	1,279	1,268	1,406	1,364	1,809	1,822	1,738	1,656
Reference price ²	29.05	30.96	31.68	34.86	24.28	22.82	22.82	22.82
Nbr of stocks (in thousands)	123,273	116,489	116,771	117,015	117,744	117,836	117,836	-
Announcement Date	2/24/21	2/16/22	2/15/23	2/14/24	2/19/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VERALLIA	17.89x	1.34x	6.42x	5.59%	3.19B
VIDRALA, S.A.	12.89x	2.1x	7.12x	1.84%	3.62B
O-I GLASS, INC.	8.67x	0.98x	4.98x	-.--%	2.25B
SHANDONG PHARMACEUTICAL GLASS CO.LTD	15.32x	2.01x	6.61x	2.9%	1.94B
ZIGNAGO VETRO S.P.A.	31.28x	1.6x	8.78x	3.19%	841M
VETROPACK HOLDING AG	62.38x	0.83x	5.99x	4.14%	644M
SHANDONG LINUO PHARMACEUTICAL PACKAGING CO., LTD.	36.68x	-	-	-	581M
Average	26.44x	1.48x	6.65x	2.94%	1.87B
Weighted average by Cap.	18.42x	1.59x	6.53x	2.84%