Subscribe

Verallia S.A. (VRLA.PA)

EUR20.18 -0.20 (-0.98%)
FR PAR Consumer Cyclical Packaging & Containers
Address 31 Place des Corolles 92400
Courbevoie, FR
CEO Patrice Lucas
IPO 2019-10-04
ISIN FR0013447729

Explore sections of this company profile

Description

Verallia S.A. specializes in the global production and distribution of glass containers tailored for the food and beverage sectors. The company's comprehensive range features bottles and jars meticulously crafted for items such as still and sparkling wines, spirits, diverse food products, beers, soft drinks, and mineral water. This enterprise, established in 1827, is headquartered in Courbevoie, France.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR20.18 -0.20 (-0.98%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
28.9K
Beta
0.72
Float Shares
101.08M
Free Float %
85.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.96% -0.30% -1.57% +3.56% -15.93% -12.71% -28.31% -38.24% -38.95% -28.61% -28.61%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
20.18
DCF (Unlevered) 58.66 +190.7%
DCF (Levered) 36.20 +79.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 22% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 7 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.68
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Packaging & Containers: +2.6%
    -3.6% Q4'25: -8.6% (vs Q4'23)
  • EPS growth Packaging & Containers: +8.0%
    -61.5% Q4'25: -85.3% (vs Q4'23)
  • FCF margin FCF growth · Packaging & Containers: +34.6%
    +9.4% Q4'25: +6.5% (vs Q4'23)
  • EBIT margin Packaging & Containers: +7.0%
    +11.6% Q4'25: +11.4% (vs Q4'23)
  • ROIC Packaging & Containers: +6.2%
    +10.3% Q4'25: +18.3% (vs Q4'23)
  • Share dilution Packaging & Containers: +0.2%
    -0.2% Q4'25: +0.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Packaging & Containers: 0.83×
    2.87× Q4'25: 1.39× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.72) × ERP
WACC = 51% × Ke + 49% × Kd (5.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 58.66 Current price: 20.18
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
5 EPS Ana.
Dec 2027
9 Rev. Ana.
7 EPS Ana.
Dec 2028
7 Rev. Ana.
5 EPS Ana.
Dec 2029
3 Rev. Ana.
1 EPS Ana.
Revenue
2.59B
est: 2.58B (+0.2%)
2.54B
est: 2.54B (-0.1%)
2.67B
est: 2.63B (+1.8%)
3.35B
est: 3.35B (+0.0%)
3.90B
est: 3.53B (+10.7%)
3.46B
est: 3.48B (-0.6%)
3.33B
est: 3.37B (-1.0%)
3.33B
3.27B – 3.42B
-1.1% YoY
3.41B
3.23B – 3.55B
+2.3% YoY
3.47B
3.47B – 3.47B
+1.7% YoY
3.55B
3.42B – 3.67B
+2.3% YoY
EBITDA
638.50M
est: 633.21M (+0.8%)
591.70M
est: 623.26M (-5.1%)
672.80M
est: 644.59M (+4.4%)
825.60M
est: 822.32M (+0.4%)
1.05B
est: 867.83M (+20.8%)
786.30M
est: 856.08M (-8.2%)
788.60M
est: 828.66M (-4.8%)
819.83M
804.97M – 841.80M
-1.1% YoY
839.00M
795.03M – 873.34M
+2.3% YoY
852.96M
852.95M – 852.96M
+1.7% YoY
872.63M
841.66M – 902.27M
+2.3% YoY
EBIT
258.60M
est: 382.19M (-32.3%)
315.30M
est: 376.19M (-16.2%)
374.70M
est: 389.06M (-3.7%)
531.00M
est: 496.34M (+7.0%)
721.70M
est: 515.68M (+40.0%)
434.80M
est: 508.69M (-14.5%)
385.50M
est: 492.40M (-21.7%)
487.15M
478.32M – 500.21M
-1.1% YoY
498.54M
472.42M – 518.95M
+2.3% YoY
506.84M
506.83M – 506.84M
+1.7% YoY
518.53M
500.13M – 536.14M
+2.3% YoY
Net Income
115.60M
est: 146.12M (-20.9%)
202.10M
est: 169.75M (+19.1%)
242.60M
est: 256.57M (-5.4%)
342.00M
est: 345.98M (-1.1%)
470.00M
est: 283.30M (+65.9%)
235.70M
est: 279.71M (-15.7%)
90.60M
est: 192.55M (-52.9%)
158.16M
122.81M – 193.52M
-17.9% YoY
192.17M
152.99M – 267.45M
+21.5% YoY
230.77M
187.16M – 253.05M
+20.1% YoY
338.58M
322.96M – 353.53M
+46.7% YoY
SGA
164.60M
est: 146.90M (+12.1%)
156.30M
est: 144.59M (+8.1%)
170.30M
est: 149.54M (+13.9%)
188.30M
est: 190.77M (-1.3%)
212.40M
est: 198.12M (+7.2%)
168.70M
est: 195.44M (-13.7%)
192.80M
est: 189.17M (+1.9%)
187.16M
183.77M – 192.18M
-1.1% YoY
191.54M
181.50M – 199.38M
+2.3% YoY
194.72M
194.72M – 194.72M
+1.7% YoY
199.21M
192.14M – 205.98M
+2.3% YoY
EPS
1.00
est: 1.24 (-19.3%)
1.67
est: 1.44 (+15.9%)
2.01
est: 2.18 (-7.7%)
2.92
est: 2.94 (-0.6%)
4.02
est: 2.42 (+65.9%)
2.01
est: 2.38 (-15.5%)
0.77
est: 1.53 (-49.5%)
1.39
1.04 – 1.64
-8.9% YoY
1.86
1.30 – 2.27
+33.7% YoY
1.89
1.59 – 2.15
+1.6% YoY
2.88
2.74 – 3.00
+52.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-28 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-27 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-26 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-25 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-22 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-21 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-20 B 3/5 4/5 4/5 3/5 1/5 2/5 2/5
2026-05-19 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-18 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-15 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-14 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-13 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-12 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-11 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-08 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-07 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-06 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-05 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-05-04 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-30 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-29 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-23 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-22 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-21 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-20 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-17 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5
2026-04-16 B 3/5 4/5 4/5 4/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
253.79M
OE per share TTM
2.16
Owner's Yield
10.78%
Maintenance CapEx ratio
895.25%
Maint CapEx / Avg PPE
51.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 27 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Tweedy, Browne International Insider + Value ETF ICPY 0.51% 350.2K 0.80%
2 Tweedy, Browne Insider + Value ETF COPY 0.36% 1.13M 0.89%
3 Schwab Fundamental International Small Company Index ETF FNDC 0.04% 1.32M 0.39%
4 Amundi CAC Transition Climat UCITS ETF CF1.PA 0.03% 4.6K 0.25%
5 Schwab International Small-Cap Equity ETF SCHC 0.01% 785.8K 0.06%
6 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.01% 1.29M 0.06%
7 FlexShares Morningstar Developed Markets ex-US Factor Tilt Index Fund TLTD 0.01% 42.7K 0.41%
8 Vanguard FTSE Europe Shares ETF VEQ.AX 0.00% 10.3K 0.35%
9 Vanguard FTSE Europe ETF VGK 0.00% 886.8K 0.06%
10 Vanguard FTSE Developed Europe All Cap Index ETF VE.TO 0.00% 10.0K 0.23%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
35.0K
Shares Outstanding
117.83M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Patrice Lucas Chief Executive Officer & Director 971.7K male
Cristina Riesgo Chief Financial Officer female
David Placet Investor Relations Officer
Katia de Saint Germain Human Resources Director female
Marco Ravasi GM & MD of Verallia Italia male
Paulo Pinto GM & MD of Verallia Ibérie male
Quintin Testa Dominguez GM & MD of Latin America male
Romain Barral Director of Operations male
Axel Guilloteau MD & GM of UK male
Wendy Kool-Foulon CSR Director, Board Secretary & General Counsel female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits