Valuation Bouygues SA London S.E.

Stocks

Market Closed - London S.E. 01:30:00 19/09/26 am AEST			After hours 05:36:22 am
43.30 ^EUR	-3.49%		43.33	+0.07%

14/09	Israel AI construction platform Buildots raises $130 million	RE
03/09	Colas (Bouygues) to modernize a bypass in Finland

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	17,310	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	2.17%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	21,993	20,844	19,736
Change	-	38.16%	6.82%	-12.21%	25.69%	4%	-5.23%	-5.32%
P/E	10.7x	11x	12.3x	10.2x	14.9x	13.8x	11.9x	10.4x
PBR	1.08x	-	1.03x	0.85x	-	1.27x	1.17x	1.15x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.54x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.31x	0.3x	0.29x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.39x	0.36x	0.33x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.3x	3.87x	3.44x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.43x	7.44x	6.47x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	14.6x	10.6x	8.87x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.86%	9.4%	11.3%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.75%	4.88%	5.01%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.247	3.776	4.329
Distribution rate	61%	-	68.6%	71.4%	-	65.6%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,727	58,150	59,617
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,112	5,382	5,744
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,608	2,803	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,245	1,450	1,665
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,683	3,534	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	44.85	44.85	44.85
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
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.	53.3x	2.46x	23.5x	0.07%	92.69B
VINCI	12.42x	1.06x	5.81x	4.7%	71.83B
COMFORT SYSTEMS USA, INC.	32.4x	4.07x	22.07x	0.21%	55.3B
LARSEN & TOUBRO LIMITED	25.74x	1.99x	19.53x	1.19%	55.02B
FERROVIAL N.V.	50.08x	3.98x	25.3x	1.89%	39.44B
HOCHTIEF AG	26.89x	0.68x	11.12x	2.29%	33.9B
EMCOR GROUP, INC.	22.26x	1.52x	13.99x	0.21%	32.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.8x	0.44x	6.89x	2.75%	29.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.78x	5.96%	26.31B
Average	27.76x	1.83x	14.89x	2.14%	48.49B
Weighted average by Cap.	30.75x	2.04x	16.21x	1.88%