investorscraft@gmail.com

Intrinsic ValueViridien (VIRI.PA)

Previous Close127.10
Intrinsic Value
Upside potential
Previous Close
127.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Viridien operates in the oil and gas equipment and services sector, providing advanced Earth science, data science, sensing, and monitoring solutions globally. The company’s business is structured into two key segments: Data, Digital & Energy Transition (DDE) and Sensing & Monitoring (SMO). The DDE segment focuses on seismic data licensing, processing, and geoscience consulting, leveraging proprietary software like Geovation. The SMO segment designs and manufactures seismic equipment for land and marine applications, supported by brands such as Sercel and Metrolog. Viridien serves diverse markets, including natural resources, environmental monitoring, and energy transition, positioning itself as a technology-driven player in a cyclical industry. Its rebranding from CGG to Viridien in 2024 reflects a strategic shift toward sustainability and digital transformation, aligning with broader energy transition trends. The company’s global footprint and specialized expertise provide a competitive edge, though it remains exposed to oil and gas market volatility.

Revenue Profitability And Efficiency

Viridien reported revenue of EUR 1.21 billion for FY 2024, with net income of EUR 49.8 million, translating to a diluted EPS of EUR 6.93. Operating cash flow stood at EUR 456.7 million, reflecting strong cash generation capabilities. Capital expenditures of EUR 285 million indicate ongoing investments in technology and infrastructure, essential for maintaining its competitive position in seismic and monitoring solutions.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings and global client base. With an operating cash flow of EUR 456.7 million, Viridien demonstrates robust capital efficiency, reinvesting significantly in capex to sustain growth. However, its beta of 1.306 suggests higher volatility relative to the market, reflecting sensitivity to energy sector cycles.

Balance Sheet And Financial Health

Viridien’s balance sheet shows EUR 301.7 million in cash and equivalents against total debt of EUR 1.17 billion, indicating a leveraged but manageable position. The company’s ability to generate strong operating cash flow provides a cushion for debt servicing, though its financial health remains tied to the stability of energy sector demand.

Growth Trends And Dividend Policy

Growth is driven by technological advancements and energy transition initiatives, though the lack of a dividend (EUR 0 per share) suggests a focus on reinvestment. The company’s market cap of EUR 392.8 million reflects modest investor expectations, with potential upside tied to execution in digital and sustainable energy solutions.

Valuation And Market Expectations

Trading with a beta of 1.306, Viridien is priced as a higher-risk play in the energy services sector. Its valuation metrics will likely hinge on its ability to capitalize on energy transition trends and stabilize earnings amid oil and gas market fluctuations.

Strategic Advantages And Outlook

Viridien’s strategic advantages lie in its specialized technology and global reach, particularly in seismic data and monitoring. The outlook depends on its ability to pivot toward sustainable energy solutions while navigating sector volatility. Success will require balancing innovation with financial discipline to leverage growth opportunities in a transitioning energy landscape.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount