Valuation Virbac

Stocks

Real-time Euronext Paris Other stock markets 05:42:34 2026-06-10 am EDT			5-day change	1st Jan Change
343.00 ^EUR	-0.44%		+0.59%	-4.06%

May. 11	Virbac continues decline despite positive recommendation
Apr. 17	Virbac: 2026 starts on strong footing

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,584	1,927	3,035	2,651	2,995	2,886	-	-
Change	-	-46.24%	57.52%	-12.67%	13%	-3.64%	-	-
Enterprise Value (EV) ¹	3,510	1,848	2,983	2,819	3,168	3,007	2,913	2,765
Change	-	-47.37%	61.45%	-5.49%	12.37%	-5.07%	-3.14%	-5.06%
P/E ratio	31.7x	15.8x	25x	18.3x	19.9x	17.2x	15.3x	13.9x
PBR	4.95x	2.29x	3.34x	2.54x	2.66x	2.24x	1.98x	1.78x
PEG	-	2.06x	-72.15x	0.9x	5.23x	1.5x	1.3x	1.4x
Capitalization / Revenue	3.37x	1.58x	2.43x	1.9x	2.04x	1.87x	1.76x	1.68x
EV / Revenue	3.3x	1.52x	2.39x	2.02x	2.16x	1.94x	1.78x	1.61x
EV / EBITDA	16.3x	8.27x	12.8x	9.96x	10.9x	9.68x	8.44x	7.34x
EV / EBIT	20.8x	10.1x	16.1x	12.4x	13.8x	11.9x	10.5x	9.17x
EV / FCF	36.5x	40.7x	50.8x	22.8x	29.7x	41.7x	23.9x	16.5x
FCF Yield	2.74%	2.46%	1.97%	4.39%	3.37%	2.4%	4.19%	6.06%
Dividend per Share ²	1.25	1.32	1.32	1.45	1.45	1.741	2.057	2.638
Rate of return	0.29%	0.58%	0.37%	0.46%	0.41%	0.51%	0.6%	0.77%
EPS ²	13.4	14.43	14.38	17.34	18	20.07	22.5	24.8
Distribution rate	9.33%	9.15%	9.18%	8.36%	8.06%	8.67%	9.14%	10.6%
Net sales ¹	1,064	1,216	1,247	1,397	1,465	1,546	1,640	1,715
EBITDA ¹	215.1	223.4	232.8	283	289.5	310.5	345.2	376.6
EBIT ¹	168.9	182.8	184.9	227.5	229.7	252.8	277.4	301.6
Net income ¹	113.2	122	121.3	145.3	150.9	167	190.2	209.6
Net Debt ¹	-73.83	-79.36	-52.36	168.5	172.8	121	26.49	-120.9
Reference price ²	424.50	228.00	359.50	316.50	357.50	344.50	344.50	344.50
Nbr of stocks (in thousands)	8,443	8,451	8,443	8,375	8,378	8,378	-	-
Announcement Date	3/22/22	3/23/23	3/19/24	3/13/25	3/17/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIRBAC	17.16x	1.94x	9.68x	0.51%	3.34B
ZOETIS INC.	12.69x	4.21x	9.61x	2.64%	34.46B
ELANCO ANIMAL HEALTH INCORPORATED	288.24x	3.01x	15.19x	-.--%	12.24B
BLUESTAR ADISSEO COMPANY	9.4x	1.36x	5.04x	2.79%	4.64B
JINYU BIO-TECHNOLOGY CO., LTD.	52.04x	-	-	0.67%	1.93B
VIMIAN GROUP AB	26.86x	3.26x	11.69x	-.--%	1.56B
PHIBRO ANIMAL HEALTH CORPORATION	13.19x	1.25x	7.43x	1.46%	1.32B
TIANJIN RINGPU BIO-TECHNOLOGY CO.,LTD.	15.73x	2x	9.59x	1.95%	1.03B
CHINA ANIMAL HUSBANDRY INDUSTRY CO., LTD.	32.85x	-	-	0.46%	990M
VETOQUINOL SA	14.8x	1.04x	4.94x	1.32%	942M
Average	48.30x	2.26x	9.15x	1.18%	6.25B
Weighted average by Cap.	68.66x	3.44x	10.33x	1.8%