Valuation Viridien

Stocks

Market Closed - Euronext Paris 19:55:00 25/09/2026 +04			5-day change	1st Jan Change
92.20 ^EUR	-5.73%		-0.22%	-6.30%

09-08	Venezuela Updated: Fast Politics but Slow Barrels
09-08	Rubis posts gold-standard results, telecom operators talk, Novartis has to pull the parachute.

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	758.6	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-8.56%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,527	1,430	1,401
Change	-	-6.08%	2.44%	-10.21%	32.31%	-11.12%	-6.35%	-2.02%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	9.84x	6.44x	4.77x
PBR	0.54x	0.44x	0.45x	0.35x	0.73x	0.54x	0.47x	0.41x
PEG	-	-0x	-0.5x	0x	0.3x	1.16x	0.1x	0.1x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.68x	0.63x	0.6x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.37x	1.2x	1.1x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.18x	2.71x	2.49x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	8.54x	6.07x	5.32x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	22.7x	21.1x	10.4x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	4.4%	4.73%	9.62%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-25	6	2	6.93	9.85	10.68	16.31	22.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	941	928	1,125	1,117	1,165	1,117	1,195	1,272
EBITDA ¹	344	434	400	422	551	480.5	526.8	561.5
EBIT ¹	-23.2	181.6	119	143.5	237.3	178.7	235.4	263.1
Net income ¹	-180.5	43.1	12.9	49.8	71.1	58.22	104.3	131.4
Net Debt ¹	987.5	951	974	921	888	767.9	671	642.1
Reference price ²	72.38	64.61	66.10	52.67	115.53	105.07	105.07	105.07
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	9.84x	1.37x	3.18x	-.--%	759M
SED ENERGY HOLDINGS PLC	5.34x	1.82x	3.19x	17.75%	485M
Average	7.59x	1.60x	3.18x	8.87%	621.81M
Weighted average by Cap.	8.08x	1.55x	3.18x	6.92%