Valuation Viridien

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 20/07/2026 +04			After hours 22:17:16
81.50 ^EUR	+5.16%		81.38	-0.15%

07-09	2050: A Gas Odyssey
06-18	Viridien: Dimensional Fund Advisors tops 5%

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	637.5	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-23.15%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,418	1,242	1,215
Change	-	-6.08%	2.44%	-10.21%	32.31%	-17.42%	-12.41%	-2.19%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	10.8x	5.51x	4.05x
PBR	0.54x	0.44x	0.45x	0.35x	-	0.45x	0.39x	0.35x
PEG	-	-0x	-0.5x	0x	0.3x	-0.6x	0.1x	0.1x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.59x	0.52x	0.49x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.31x	1.01x	0.93x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.02x	2.3x	2.11x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	7.86x	4.9x	4.29x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	15.6x	14.9x	8.51x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	6.4%	6.72%	11.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-25	6	2	6.93	9.85	8.206	16.08	21.88
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	941	928	1,125	1,117	1,165	1,082	1,230	1,311
EBITDA ¹	344	434	400	422	551	469.8	539	575.4
EBIT ¹	-23.2	181.6	119	143.5	237.3	180.5	253.3	283.4
Net income ¹	-180.5	43.1	12.9	49.8	71.1	69.7	107.8	138.1
Net Debt ¹	987.5	951	974	921	888	780.8	604.8	577.6
Reference price ²	72.38	64.61	66.10	52.67	115.53	88.68	88.68	88.68
Nbr of stocks (in thousands)	7,116	7,123	7,137	7,161	7,180	7,189	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VIRIDIEN	10.81x	1.31x	3.02x	-.--%	638M
SED ENERGY HOLDINGS PLC	5.9x	2.16x	3.7x	15.78%	573M
Average	8.35x	1.74x	3.36x	7.89%	605.2M
Weighted average by Cap.	8.48x	1.71x	3.34x	7.47%