Valuation Viridien

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-18 EDT			5-day change	1st Jan Change
92.40 ^EUR	-1.91%		+2.21%	-6.10%

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	765	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-7.78%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,533	1,436	1,407
Change	-	-6.08%	2.44%	-10.21%	32.31%	-10.75%	-6.32%	-2.01%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	9.92x	6.5x	4.81x
PBR	0.54x	0.44x	0.45x	0.35x	0.73x	0.54x	0.47x	0.42x
PEG	-	-0x	-0.5x	0x	0.3x	1.17x	0.1x	0.1x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.68x	0.64x	0.6x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.37x	1.2x	1.11x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.19x	2.73x	2.51x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	8.58x	6.1x	5.35x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	22.8x	21.2x	10.4x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	4.38%	4.71%	9.57%
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	105.96	105.96	105.96
Nbr of stocks (in thousands)	7,116	7,123	7,137	7,161	7,180	7,219	-	-
Announcement Date	3/3/22	3/2/23	3/6/24	2/27/25	2/26/26	-	-	-

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	9.92x	1.37x	3.19x	-.--%	765M
SED ENERGY HOLDINGS PLC	6.44x	2.19x	3.83x	14.73%	585M
Average	8.18x	1.78x	3.51x	7.36%	674.98M
Weighted average by Cap.	8.41x	1.73x	3.47x	6.38%