|
Market Closed -
Euronext Paris
18:55:00 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 84.60 EUR | -1.28% |
|
-8.24% | -14.02% |
| 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. |  |
Company Valuation: Viridien
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 | 687.4 | - | - |
| Change | - | -10.64% | 2.49% | -20.05% | 119.95% | -17.13% | - | - |
| Enterprise Value (EV) 1 | 1,503 | 1,411 | 1,446 | 1,298 | 1,718 | 1,434 | 1,353 | 1,321 |
| Change | - | -6.08% | 2.44% | -10.21% | 32.31% | -16.51% | -5.68% | -2.35% |
| P/E | -2.9x | 10.8x | 33x | 7.6x | 11.7x | 8.91x | 5.84x | 4.32x |
| PBR | 0.54x | 0.44x | 0.45x | 0.35x | 0.73x | 0.49x | 0.42x | 0.37x |
| PEG | - | -0x | -0.5x | 0x | 0.3x | 1.05x | 0.1x | 0.1x |
| Capitalization / Revenue | 0.55x | 0.5x | 0.42x | 0.34x | 0.71x | 0.63x | 0.58x | 0.54x |
| EV / Revenue | 1.6x | 1.52x | 1.29x | 1.16x | 1.47x | 1.32x | 1.14x | 1.04x |
| EV / EBITDA | 4.37x | 3.25x | 3.61x | 3.08x | 3.12x | 3.06x | 2.58x | 2.36x |
| EV / EBIT | -64.8x | 7.77x | 12.1x | 9.05x | 7.24x | 8.16x | 5.82x | 5.04x |
| EV / FCF | 7.59x | 16.5x | 8.2x | 17.6x | 6.37x | 21.4x | 20x | 9.81x |
| FCF Yield | 13.2% | 6.06% | 12.2% | 5.67% | 15.7% | 4.68% | 5% | 10.2% |
| 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 | 1,089 | 1,191 | 1,270 |
| EBITDA 1 | 344 | 434 | 400 | 422 | 551 | 468.9 | 523.5 | 560.3 |
| EBIT 1 | -23.2 | 181.6 | 119 | 143.5 | 237.3 | 175.8 | 232.3 | 262.2 |
| Net income 1 | -180.5 | 43.1 | 12.9 | 49.8 | 71.1 | 55.7 | 101.8 | 131.2 |
| Net Debt 1 | 987.5 | 951 | 974 | 921 | 888 | 746.6 | 665.2 | 633.4 |
| Reference price 2 | 72.38 | 64.61 | 66.10 | 52.67 | 115.53 | 95.22 | 95.22 | 95.22 |
| Nbr of stocks (in thousands) | 7,116 | 7,123 | 7,137 | 7,161 | 7,180 | 7,219 | - | - |
| Announcement Date | 3/3/22 A | 3/2/23 A | 3/6/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.91x | 1.32x | 3.06x | -.--% | 687M | |
| 20.03x | 2.16x | 9.89x | 2.41% | 72.34B | |
| 19.47x | 2.33x | 13.17x | 1.65% | 55.59B | |
| 14.79x | 2.02x | 8.81x | 5.03% | 28.11B | |
| 22.34x | 2.44x | 12.04x | 0.29% | 26.99B | |
| 13.25x | 1.41x | 7.7x | 2.14% | 26.54B | |
| 32x | 5.35x | 20.88x | 0.89% | 16.77B | |
| 13.17x | 1.21x | 5.17x | 3.74% | 9.82B | |
| 27.23x | 0.51x | 4.39x | 3.83% | 9.44B | |
| 21.09x | 0.79x | 6.88x | 2.06% | 6.7B | |
| Average | 19.23x | 1.95x | 9.20x | 2.2% | 25.3B | |
| Weighted average by Cap. | 19.65x | 2.21x | 10.73x | 2.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- VIRI Stock
- Valuation Viridien
Select your edition
All financial news and data tailored to specific country editions
