Valuation Viking Holdings Ltd

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-06-05 pm EDT			5-day change	1st Jan Change
89.94 ^USD	-0.06%		-2.36%	+25.95%

Jun. 05	Viking Announces New Offerings for European River Voyages	CI
Jun. 03	Bernstein Initiates Viking Holdings at Outperform With $120 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Capitalization ¹	19,016	31,678	40,127	-	-
Change	-	66.58%	26.67%	-	-
Enterprise Value (EV) ¹	22,244	33,779	41,923	42,114	42,788
Change	-	51.85%	24.11%	0.46%	1.6%
P/E ratio	122x	27.8x	27.3x	20.9x	17.3x
PBR	-87.8x	20.8x	15.7x	9.99x	6.82x
PEG	-1x	0x	1x	0.7x	0.8x
Capitalization / Revenue	3.57x	4.87x	5.42x	4.55x	4.05x
EV / Revenue	4.17x	5.2x	5.66x	4.77x	4.32x
EV / EBITDA	16.5x	18x	19.8x	16x	14.2x
EV / EBIT	20.7x	22.5x	24x	19.1x	16.8x
EV / FCF	19.1x	22x	28.2x	18.5x	14.9x
FCF Yield	5.24%	4.54%	3.55%	5.39%	6.69%
Dividend per Share ²	-	-	-	0.1126	-
Rate of return	-	-	-	0.13%	-
EPS ²	0.36	2.57	3.295	4.308	5.186
Distribution rate	-	-	-	2.61%	-
Net sales ¹	5,334	6,501	7,409	8,824	9,913
EBITDA ¹	1,348	1,872	2,121	2,624	3,012
EBIT ¹	1,075	1,502	1,746	2,203	2,550
Net income ¹	152.3	1,148	1,476	1,918	2,282
Net Debt ¹	3,228	2,101	1,796	1,986	2,661
Reference price ²	44.06	71.41	89.94	89.94	89.94
Nbr of stocks (in thousands)	431,604	443,610	446,157	-	-
Announcement Date	3/11/25	3/3/26	-	-	-

¹USD in Million²USD

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.($)
VIKING HOLDINGS LTD	27.3x	5.66x	19.76x	-.--%	40.13B
JUNGFRAUBAHN HOLDING AG	18.99x	4.82x	10.79x	3.34%	1.9B
CHINA CYTS TOURS HOLDING CO., LTD.	22.96x	0.84x	10.4x	1.31%	817M
RAINBOW TOURS S.A.	7.68x	0.38x	5.51x	6.51%	563M
GOLDEN DESTINATIONS GROUP	11.48x	-	-	-	86.86M
TRANSAT A.T. INC.	-0.8x	0.42x	7.54x	-	72.18M
Average	14.60x	2.43x	10.80x	2.79%	7.26B
Weighted average by Cap.	26.52x	5.45x	18.99x	0.25%