Valuation ENGIE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 05:10:09 06/08/26 am AEST			5-day change	1st Jan Change
26.57 ^EUR	-1.04%		+0.53%	+18.99%

03/08	Profit-taking hits Engie, despite upbeat analyst commentary
01/08	Engie SA Upgrades Earnings Guidance for the Full Year 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,072	54,363	64,349	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	18.37%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	119,733	121,292	123,786
Change	-	0.66%	20.43%	3.34%	32.68%	28.38%	1.3%	2.06%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.9x	13.2x	12.5x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.72x	1.72x	1.65x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.66x	2.13x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.84x	0.79x	0.76x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.56x	1.49x	1.46x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.93x	7.46x	7.3x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.3x	11.6x	11.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29.5x	23.9x	33.1x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.39%	4.19%	3.02%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.543
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.31%	5.53%	5.83%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.906	2.001	2.118
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.8%	73.1%	72.9%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,673	81,295	84,593
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,090	16,264	16,958
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,731	10,469	10,886
Net income ¹	3,661	216	2,208	4,106	3,827	4,781	4,977	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,384	56,943	59,437
Reference price ²	13.01	13.39	15.92	15.31	22.41	26.46	26.46	26.46
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
Announcement Date	15/2/22	21/2/23	22/2/24	27/2/25	25/2/26	-	-	-

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.35x	6.36x	17.19x	1.64%	82.04B
NATIONAL GRID PLC	13.27x	5.6x	12.07x	4.17%	79.48B
EON SE	17.19x	1.18x	9.77x	3.11%	57.05B
SEMPRA	17.19x	6.78x	14.1x	3.03%	56.64B
RWE AG	21.51x	2.68x	9.06x	2.32%	46B
ACWA POWER COMPANY	59.58x	21.34x	35.05x	0.29%	40.03B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.72x	5.08x	9.89x	4.39%	38.12B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.63x	5.02x	13.45x	3.49%	38.01B
AMEREN CORPORATION	20.32x	5.65x	13x	2.75%	30.3B
Average	24.53x	6.63x	14.84x	2.8%	51.96B
Weighted average by Cap.	24.31x	6.31x	14.60x	2.82%