Valuation Viridien

Stocks

Real-time Euronext Paris Other stock markets 07:10:18 2026-08-11 EDT			5-day change	1st Jan Change
94.25 ^EUR	+2.17%		+8.30%	-3.15%

08-01	Viridien Société anonyme, Q2 2026 Earnings Call, Jul 30, 2026
07-31	French and Benelux stocks-Factors to watch Friday July 31	RE

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	769.3	-	-
Change	-	-10.64%	2.49%	-20.05%	119.95%	-7.26%	-	-
Enterprise Value (EV) ¹	1,503	1,411	1,446	1,298	1,718	1,521	1,408	1,386
Change	-	-6.08%	2.44%	-10.21%	32.31%	-11.43%	-7.46%	-1.54%
P/E	-2.9x	10.8x	33x	7.6x	11.7x	14x	6.54x	4.84x
PBR	0.54x	0.44x	0.45x	0.35x	0.73x	0.54x	0.47x	0.42x
PEG	-	-0x	-0.5x	0x	0.3x	-0.6x	0x	0.1x
Capitalization / Revenue	0.55x	0.5x	0.42x	0.34x	0.71x	0.72x	0.64x	0.6x
EV / Revenue	1.6x	1.52x	1.29x	1.16x	1.47x	1.42x	1.17x	1.08x
EV / EBITDA	4.37x	3.25x	3.61x	3.08x	3.12x	3.34x	2.66x	2.46x
EV / EBIT	-64.8x	7.77x	12.1x	9.05x	7.24x	7.95x	5.78x	5.08x
EV / FCF	7.59x	16.5x	8.2x	17.6x	6.37x	22.7x	20.8x	10.3x
FCF Yield	13.2%	6.06%	12.2%	5.67%	15.7%	4.41%	4.8%	9.72%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-25	6	2	6.93	9.85	7.594	16.31	22.03
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	941	928	1,125	1,117	1,165	1,072	1,206	1,285
EBITDA ¹	344	434	400	422	551	456	529.4	564.6
EBIT ¹	-23.2	181.6	119	143.5	237.3	191.4	243.6	272.7
Net income ¹	-180.5	43.1	12.9	49.8	71.1	54	110.5	140.1
Net Debt ¹	987.5	951	974	921	888	752	638.5	616.9
Reference price ²	72.38	64.61	66.10	52.67	115.53	106.56	106.56	106.56
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	14.03x	1.42x	3.34x	-.--%	769M
SED ENERGY HOLDINGS PLC	6.34x	2.36x	4.03x	14.69%	625M
Average	10.18x	1.89x	3.68x	7.35%	697.31M
Weighted average by Cap.	10.58x	1.84x	3.65x	6.59%