Company Valuation: Victory Capital Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,885 1,838 2,273 4,257 4,097 5,768 - -
Change - -2.48% 23.64% 87.32% -3.77% 40.79% - -
Enterprise Value (EV) 1 2,943 1,838 3,138 5,094 4,903 6,568 6,460 6,287
Change - -37.55% 70.74% 62.32% -3.75% 33.95% -1.64% -2.67%
P/E 9.74x 7.04x 11x 14.9x 15.5x 15.6x 13x -
PBR 2.7x - 2.1x 3.71x 1.67x 3.21x 3.04x 2.84x
PEG - 4.4x -0.6x 0.4x -2.26x 0.3x 0.6x -
Capitalization / Revenue 2.12x 2.15x 2.77x 4.76x 3.14x 3.68x 3.48x 3.27x
EV / Revenue 3.31x 2.15x 3.82x 5.7x 3.75x 4.19x 3.9x 3.56x
EV / EBITDA 6.56x 4.33x 7.51x 10.7x 7.18x 8.09x 7.58x 6.83x
EV / EBIT 6.75x 4.34x 7.77x 11.1x 7.43x 8.56x 7.95x 6.71x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.53 - 1.28 1.555 1.94 2.009 2.185 2.255
Rate of return 1.45% - 3.72% 2.38% 3.07% 2.18% 2.37% 2.44%
EPS 2 3.75 3.81 3.12 4.38 4.08 5.9 7.085 -
Distribution rate 14.1% - 41% 35.5% 47.5% 34.1% 30.8% -
Net sales 1 890.3 854.8 821 893.5 1,306 1,566 1,655 1,764
EBITDA 1 449 424.2 418 475.6 682.9 811.4 852.7 921.2
EBIT 1 435.8 423.4 403.8 459.6 659.5 766.9 812.3 936.4
Net income 1 278.4 275.5 213.2 288.9 330.1 490 548.5 -
Net Debt 1 1,058 - 865.7 837.1 806.3 799.9 692.3 519.6
Reference price 2 36.53 26.83 34.44 65.46 63.09 92.24 92.24 92.24
Nbr of stocks (in thousands) 51,600 68,510 65,989 65,034 64,935 62,531 - -
Announcement Date 2/10/22 2/9/23 2/8/24 2/6/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.63x4.19x8.09x2.18% 5.77B
20.75x7.26x14.03x4.17% 96.69B
26.53x10.86x16.32x0.81% 87.04B
20.45x - - 4.45% 27.47B
11.98x4.68x9.19x5.37% 20.33B
17.26x1.81x6.84x3.93% 17.41B
14.27x4.37x11.86x3.13% 16.09B
12.05x9.26x - 10.22% 13.48B
37.16x20.61x29.64x2.15% 12.41B
Average 19.57x 7.88x 13.71x 4.05% 32.97B
Weighted average by Cap. 21.45x 8.35x 14.42x 3.37%

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

  1. Stock Market
  2. Stocks
  3. VCTR Stock
  4. Valuation Victory Capital Holdings, Inc.