Valuation ENGIE Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:41 19/06/26 am AEST			After hours 05:59:59 am
26.80 ^EUR	-0.56%		26.93	+0.49%

12:32am	High French river temperatures expected to limit nuclear power output next week	RE
08:55pm	Barclays Ups Engie Price Target After UK Power Networks Acquisition	MT

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	65,176	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	19.89%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	120,179	121,485	124,116
Change	-	0.66%	20.43%	3.34%	32.68%	28.86%	1.09%	2.17%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.2x	13.4x	12.7x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.81x	1.76x	1.69x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.2x	2.24x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.85x	0.8x	0.76x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.56x	1.48x	1.45x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.02x	7.46x	7.31x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.6x	11.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.5x	24.1x	33.5x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.41%	4.15%	2.98%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.449	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.19%	5.41%	5.69%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.888	2.003	2.117
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.6%	72.3%	72%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,944	81,838	85,382
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,982	16,284	16,979
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,622	10,465	10,882
Net income ¹	3,661	216	2,208	4,106	3,827	4,745	5,013	5,469
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,004	56,309	58,940
Reference price ²	13.01	13.39	15.92	15.31	22.41	26.80	26.80	26.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL GRID PLC	13.59x	5.55x	12.15x	4.07%	81.05B
ABU DHABI NATIONAL ENERGY COMPANY	34x	6.25x	16.98x	1.67%	80.81B
SEMPRA	17.62x	6.89x	14.45x	2.94%	59B
EON SE	16.74x	1.16x	9.63x	3.22%	55.52B
ACWA POWER COMPANY	66.92x	22.35x	38.83x	0.28%	41.34B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.26x	5.19x	13.13x	3.37%	39.57B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.54x	5.06x	9.86x	4.5%	37.84B
AMEREN CORPORATION	20.28x	5.6x	12.91x	2.76%	30.14B
Average	25.62x	7.26x	15.99x	2.85%	53.16B
Weighted average by Cap.	24.88x	6.86x	15.59x	2.86%