Company Valuation: Viscom SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 125.7 78.9 71.08 29.68 37.14 45.31 - -
Change - -37.24% -9.91% -58.25% 25.15% 22.01% - -
Enterprise Value (EV) 1 132.1 97.19 96.56 52 66.3 71.96 73.2 72.52
Change - -26.41% -0.65% -46.15% 27.51% 8.54% 1.72% -0.93%
P/E 48.8x 14.8x 23.5x -3.15x -6.85x 76.1x 14.6x 8.64x
PBR 2.22x 1.31x 1.18x 0.59x 0.84x 1.09x 1.01x 0.93x
PEG - 0x -0.5x 0x 0.2x -1x 0x 0.1x
Capitalization / Revenue 1.58x 0.75x 0.6x 0.35x 0.45x 0.54x 0.46x 0.42x
EV / Revenue 1.66x 0.92x 0.81x 0.62x 0.81x 0.86x 0.74x 0.67x
EV / EBITDA 13.1x 6.5x 7.32x -10.3x 14.7x 9.22x 6.43x 5.03x
EV / EBIT 31.5x 11.9x 14.6x -4.4x -36.5x 38.2x 13.4x 8.52x
EV / FCF -18.2x - 94.8x 2.47x -13.3x 19.4x -33.3x 104x
FCF Yield -5.5% - 1.06% 40.5% -7.53% 5.14% -3.01% 0.97%
Dividend per Share 2 0.2 0.3 0.05 - - 0.015 0.14 0.245
Rate of return 1.41% 3.38% 0.63% - - 0.29% 2.75% 4.8%
EPS 2 0.29 0.6 0.34 -1.06 -0.61 0.067 0.3502 0.5905
Distribution rate 69% 50% 14.7% - - 22.4% 40% 41.5%
Net sales 1 79.79 105.5 118.8 84.08 81.7 83.77 98.3 108.9
EBITDA 1 10.07 14.95 13.2 -5.031 4.52 7.801 11.38 14.43
EBIT 1 4.197 8.186 6.611 -11.82 -1.815 1.883 5.465 8.508
Net income 1 2.587 5.376 3.038 -9.442 -5.433 0.59 3.129 5.27
Net Debt 1 6.343 18.29 25.48 22.32 29.16 26.65 27.88 27.2
Reference price 2 14.150 8.880 8.000 3.340 4.180 5.100 5.100 5.100
Nbr of stocks (in thousands) 8,885 8,885 8,885 8,885 8,885 8,885 - -
Announcement Date 23/3/22 24/3/23 26/3/24 25/3/25 30/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
75.5x0.85x9.18x0.3% 52.03M
29.41x5.04x18.33x0.89% 117B
26.43x4.85x16.96x2.27% 34.7B
20.75x1.77x12.78x2.26% 29.93B
28.19x3.79x14.3x0.12% 28.19B
19.44x3.32x10.62x1.57% 26.84B
102.62x37.44x82.28x0.37% 24.93B
20.8x3.02x13.02x1.13% 25.49B
23.41x2.86x12.32x1.61% 25.12B
25.49x3.21x15.67x1.77% 23.41B
Average 37.21x 6.61x 20.55x 1.23% 33.53B
Weighted average by Cap. 31.50x 6.45x 20.45x 1.24%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!