Valuation Viridien

Stocks

Market Closed - Euronext Paris 20:55:00 10/11/2026 +04			5-day change	1st Jan Change
94.25 ^EUR	-1.82%		+2.78%	-4.22%

11-04	Viridien climbs into the SBF 120: markets applaud continued deleveraging
11-04	Viridien: Geoscience wakes up, Sensing & Monitoring goes back to sleep

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	515.1	460.3	471.7	377.2	829.6	758.7	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-8.54%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,556	1,352	1,244
Change	-	-6.08%	2.44%	-10.21%	32.31%	-9.44%	-13.07%	-8%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	18.2x	7.07x	5.55x
PBR	0.54x	0.44x	0.45x	0.35x	0.73x	0.64x	0.52x	0.47x
PEG	-	-0x	-0.5x	0x	0.3x	-0.4x	0x	0.2x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.76x	0.64x	0.6x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.57x	1.14x	0.99x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.81x	2.61x	2.24x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	12.2x	5.99x	4.89x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	13.2x	20.8x	9.45x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	7.55%	4.81%	10.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-25	6	2	6.93	9.85	5.772	14.86	18.95
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	941	928	1,125	1,117	1,165	992.9	1,182	1,262
EBITDA ¹	344	434	400	422	551	408.6	517.9	554.3
EBIT ¹	-23.2	181.6	119	143.5	237.3	127.4	225.6	254.2
Net income ¹	-180.5	43.1	12.9	49.8	71.1	9.114	104.7	132.8
Net Debt ¹	987.5	951	974	921	888	796.8	593.4	485.2
Reference price ²	72.38	64.61	66.10	52.67	115.53	105.10	105.10	105.10
Nbr of stocks (in thousands)	7,116	7,123	7,137	7,161	7,180	7,219	-	-
Announcement Date	03/03/22	02/03/23	06/03/24	27/02/25	26/02/26	-	-	-

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.($)
VIRIDIEN	18.63x	1.58x	3.85x	-.--%	776M
SLB N.V.	22.04x	2.22x	10.29x	2.33%	74.36B
BAKER HUGHES COMPANY	17.95x	2.07x	11.57x	1.91%	48.11B
TENARIS S.A.	15.09x	2.15x	9.07x	4.67%	30.22B
HALLIBURTON COMPANY	13.81x	1.39x	7.77x	2.14%	26.37B
TECHNIPFMC PLC	19.86x	2.23x	11.01x	0.31%	24.88B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	25.23x	4.01x	15.88x	1.15%	12.69B
SUBSEA 7 S.A.	12.91x	1.23x	5.15x	3.81%	10B
SAIPEM SPA	30.53x	0.5x	4.44x	3.82%	9.38B
TECHNIP ENERGIES N.V.	20.36x	0.3x	4.32x	2.95%	6.65B
Average	19.64x	1.77x	8.33x	2.31%	24B
Weighted average by Cap.	19.32x	2.02x	9.86x	2.38%