Valuation Viridien

Stocks

Real-time Euronext Paris Other stock markets 03:54:34 2026-06-24 EDT			5-day change	1st Jan Change
87.80 ^EUR	-1.90%		-5.64%	-10.67%

06-18	Viridien: Dimensional Fund Advisors tops 5%
06-05	Viridien Société anonyme - Shareholder/Analyst Call

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	732.4	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-11.71%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,505	1,323	1,288
Change	-	-6.08%	2.44%	-10.21%	32.31%	-12.37%	-12.1%	-2.68%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	8.63x	5.45x	3.92x
PBR	0.54x	0.44x	0.45x	0.35x	-	0.6x	0.49x	0.44x
PEG	-	-0x	-0.5x	0x	0.3x	0.4x	0.1x	0.1x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.66x	0.59x	0.55x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.35x	1.07x	0.97x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.09x	2.43x	2.22x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	7.64x	5.11x	4.45x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	16.6x	15.9x	9.02x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	6.03%	6.31%	11.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-25	6	2	6.93	9.85	11.81	18.7	25.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	941	928	1,125	1,117	1,165	1,117	1,241	1,322
EBITDA ¹	344	434	400	422	551	486.5	544.6	581.3
EBIT ¹	-23.2	181.6	119	143.5	237.3	197	258.9	289.3
Net income ¹	-180.5	43.1	12.9	49.8	71.1	96.5	131.2	162.3
Net Debt ¹	987.5	951	974	921	888	772.7	590.6	555.1
Reference price ²	72.38	64.61	66.10	52.67	115.53	101.88	101.88	101.88
Nbr of stocks (in thousands)	7,116	7,123	7,137	7,161	7,180	7,189	-	-
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	8.63x	1.35x	3.09x	-.--%	732M
SED ENERGY HOLDINGS PLC	6.25x	2.26x	3.86x	14.89%	598M
Average	7.44x	1.80x	3.48x	7.45%	665.31M
Weighted average by Cap.	7.56x	1.76x	3.44x	6.7%