Vireo Growth (FRA:K95) Beneish M-Score: 3.96 (As of Jun. 25, 2026)


FRA:K95 Vireo Growth Inc FRA:K95
44 GF Score
Price €8.42
GF Value €7.54
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Vireo Growth Beneish M-Score?

Vireo Growth FRA:K95 -5.39% 44 Beneish M-Score is 3.96 as of Jun. 25, 2026. GuruFocus rates FRA:K95 with a GF Score™ of 44/100 and a GF Value™ of €7.54 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 911 Drug Manufacturers companies, Vireo Growth ranks worse than 97.69% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Warning Sign:

Beneish M-Score 3.96 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Vireo Growth's Beneish M-Score or its related term are showing as below:

FRA:K95' s Beneish M-Score Range Over the Past 10 Years
Min: -50.05   Med: -1.67   Max: 8.2
Current: 3.96

During the past 13 years, the highest Beneish M-Score of Vireo Growth was 8.20. The lowest was -50.05. And the median was -1.67.


Vireo Growth Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Vireo Growth's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vireo Growth Beneish M-Score Chart

Vireo Growth Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.22 -2.99 -0.95 -2.74 3.81

Vireo Growth Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.79 0.80 0.88 3.81 3.96

FRA:K95 vs ZTS: Beneish M-Score Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Vireo Growth's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vireo Growth Beneish M-Score vs Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Vireo Growth's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Vireo Growth's Beneish M-Score falls into.


FRA:K95
44GF Score
Vireo Growth Inc FRA:K95
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vireo Growth Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Vireo Growth for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.669+0.528 * 1.0278+0.404 * 13.0108+0.892 * 3.2507+0.115 * 0.9458
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0981+4.679 * -0.072003-0.327 * 0.7844
=3.80

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €30.9 Mil.
Revenue was 91.863 + 89.252 + 78.09 + 41.671 = €300.9 Mil.
Gross Profit was 51.294 + 48.577 + 31.85 + 17.702 = €149.4 Mil.
Total Current Assets was €223.4 Mil.
Total Assets was €803.4 Mil.
Property, Plant and Equipment(Net PPE) was €273.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €23.9 Mil.
Selling, General, & Admin. Expense(SGA) was €110.5 Mil.
Total Current Liabilities was €186.7 Mil.
Long-Term Debt & Capital Lease Obligation was €328.7 Mil.
Net Income was -17.559 + -17.398 + -22.407 + -12.948 = €-70.3 Mil.
Non Operating Income was -12.196 + -5.602 + -6.525 + -4.459 = €-28.8 Mil.
Cash Flow from Operations was 10.293 + 15.932 + -5.788 + -4.119 = €16.3 Mil.
Total Receivables was €14.2 Mil.
Revenue was 22.662 + 23.897 + 22.674 + 23.325 = €92.6 Mil.
Gross Profit was 11.47 + 12.083 + 11.104 + 12.589 = €47.2 Mil.
Total Current Assets was €211.3 Mil.
Total Assets was €256.3 Mil.
Property, Plant and Equipment(Net PPE) was €37.5 Mil.
Depreciation, Depletion and Amortization(DDA) was €3.1 Mil.
Selling, General, & Admin. Expense(SGA) was €31.0 Mil.
Total Current Liabilities was €127.3 Mil.
Long-Term Debt & Capital Lease Obligation was €82.2 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(30.88 / 300.876) / (14.2 / 92.558)
=0.102634 / 0.153417
=0.669

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(47.246 / 92.558) / (149.423 / 300.876)
=0.510448 / 0.496627
=1.0278

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (223.429 + 273.772) / 803.412) / (1 - (211.301 + 37.46) / 256.268)
=0.381138 / 0.029294
=13.0108

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=300.876 / 92.558
=3.2507

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(3.076 / (3.076 + 37.46)) / (23.88 / (23.88 + 273.772))
=0.075883 / 0.080228
=0.9458

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(110.488 / 300.876) / (30.953 / 92.558)
=0.367221 / 0.334417
=1.0981

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((328.7 + 186.667) / 803.412) / ((82.246 + 127.333) / 256.268)
=0.641473 / 0.817812
=0.7844

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-70.312 - -28.782 - 16.318) / 803.412
=-0.072003

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Vireo Growth has a M-score of 3.80 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 3.96 mean?
Vireo Growth (FRA:K95) has a Beneish M-Score of 3.96 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vireo Growth and its competitors. According to the industry distribution chart, Vireo Growth ranks #890 out of 911 companies in the Drug Manufacturers industry, placing it in the top 97.7%.
Is Vireo Growth's Beneish M-Score too high?
Vireo Growth's current Beneish M-Score is 3.96. Based on the distribution chart, Vireo Growth ranks #890 out of 911 companies in the Drug Manufacturers industry, which is in the bottom quartile relative to peers. Overall, Vireo Growth has a GF Score™ of 44/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Vireo Growth's Beneish M-Score compare to ZTS?
According to the Drug Manufacturers industry distribution chart, Vireo Growth ranks #890 out of 911 companies for Beneish M-Score. This places Vireo Growth in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Drug Manufacturers company?
A good Beneish M-Score depends on the Drug Manufacturers industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vireo Growth and its competitors. Vireo Growth's current Beneish M-Score is 3.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vireo Growth stock overvalued right now?
Based on GuruFocus' analysis, Vireo Growth (FRA:K95) is currently considered Modestly Overvalued. The stock's GF Value™ is €7.54, compared to a current price of €8.42 — trading 11.7% above its estimated fair value. The current Beneish M-Score is 3.96. Vireo Growth's overall GF Score™ is 44/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Vireo Growth (FRA:K95), the current Beneish M-Score is 3.96 as of Jun. 25, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vireo Growth (FRA:K95) Overvalued in 2026?

Based on GuruFocus' analysis, Vireo Growth stock appears to be overvalued. The current stock price of €8.42 is trading 11.7% above its estimated GF Value™ of €7.54. GuruFocus considers Vireo Growth to be Modestly Overvalued.

Key valuation signals for FRA:K95:

  • Beneish M-Score: 3.96
  • GF Value™: €7.54 vs. price of €8.42 (11.7% above fair value)
  • GF Score™: 44/100 with 6 warning signs

No single metric tells the full story. See the FRA:K95 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vireo Growth Business Description

Other Exchanges VREOD:USAVREO:Canada
Address 207 South 9th Street, Minneapolis, Minneapolis, MN, USA, 55402
Vireo Growth Incis a cannabis company whose mission is to provide safe access, quality products and value to its customers while supporting its local communities through active participation and restorative justice programs. The Company is evolving with the industry and is in the midst of a transformation to being significantly more customer-centric across its operations, which include cultivation, manufacturing, wholesale and retail business lines. The company operates in one single segment.
44GF Score

Get the complete analysis for FRA:K95

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€8.42
Price
€7.54
GF Value