Valuation Bouygues SA London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 05:38:26 18/06/26 pm AEST			5-day change	1st Jan Change
50.37 ^EUR	+0.04%		+2.52%	+13.13%

17/06	Bouygues Secures Contract for University Hospital in Montenegro
16/06	Vodafone CEO says Europe's digital infrastructure needs scale to drive investment	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	19,431	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	14.69%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	23,977	22,957	21,913
Change	-	38.16%	6.82%	-12.21%	25.69%	13.39%	-4.26%	-4.55%
P/E	10.7x	11x	12.3x	10.2x	14.9x	15.8x	13.4x	11.8x
PBR	1.08x	-	1.03x	0.85x	-	1.44x	1.4x	1.34x
PEG	-	-0.8x	1.43x	9.42x	2.32x	2.23x	0.7x	0.9x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.34x	0.33x	0.33x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.42x	0.39x	0.37x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.64x	4.24x	3.87x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	9.52x	8.35x	7.33x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	17.8x	12x	10.2x
FCF Yield	8.7%	-	17%	15.8%	14.1%	5.63%	8.31%	9.82%
Dividend per Share ²	1.8	-	1.9	2	-	2.152	2.19	2.241
Rate of return	5.72%	-	5.57%	7.01%	-	4.27%	4.34%	4.44%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.191	3.764	4.269
Distribution rate	61%	-	68.6%	71.4%	-	67.5%	58.2%	52.5%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,928	58,176	59,333
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,172	5,417	5,663
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,519	2,749	2,989
Net income ¹	1,125	973	1,040	1,058	1,138	1,218	1,446	1,632
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,546	3,525	2,482
Reference price ²	31.49	28.04	34.12	28.54	44.35	50.42	50.42	50.42
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,391	-	-
Announcement Date	24/2/22	23/2/23	27/2/24	6/3/25	26/2/26	-	-	-

¹EUR in Million²EUR

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.($)
QUANTA SERVICES, INC.	73.83x	3.18x	31.04x	0.06%	107B
VINCI	14.37x	1.17x	6.45x	4.08%	83.21B
COMFORT SYSTEMS USA, INC.	44.77x	5.57x	30.94x	0.15%	67.89B
LARSEN & TOUBRO LIMITED	27.87x	2.1x	20.41x	1.1%	61.32B
FERROVIAL N.V.	59.13x	4.94x	31.6x	1.43%	50.59B
HOCHTIEF AG	37.37x	0.88x	14.66x	1.69%	44.61B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.94x	0.62x	9.92x	1.94%	39.56B
EMCOR GROUP, INC.	28.34x	1.84x	17.77x	0.17%	36.77B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.85x	0.3x	6.33x	5.85%	28.92B
Average	35.72x	2.29x	18.79x	1.83%	57.79B
Weighted average by Cap.	40.24x	2.57x	20.57x	1.58%