Valuation ENGIE

Stocks

Real-time Euronext Paris Other stock markets 01:29:59 11/07/26 am AEST			5-day change	1st Jan Change
26.84 ^EUR	-0.96%		-3.21%	+19.77%

07:20pm	EUROPE POWER-Week-ahead contracts up as heatwave continues	RE
06/07	EUROPE POWER-German wind supply jumps, France heats up	RE

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	65,906	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	21.23%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	120,744	121,946	124,591
Change	-	0.66%	20.43%	3.34%	32.68%	29.46%	1%	2.17%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.4x	13.5x	12.8x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.86x	1.77x	1.71x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.21x	2.26x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.86x	0.81x	0.77x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.57x	1.49x	1.46x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.05x	7.5x	7.35x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.7x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.6x	24.2x	33.6x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.38%	4.13%	2.97%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.45	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.13%	5.35%	5.62%
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%	72.4%	72%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,963	81,804	85,350
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,002	16,259	16,950
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,644	10,454	10,868
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	54,838	56,041	58,685
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.10	27.10	27.10
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.($)
ENGIE	14.36x	1.57x	8.05x	5.13%	75.34B
NATIONAL GRID PLC	13.74x	5.69x	12.27x	4.03%	81.99B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.29x	17.08x	1.65%	81.43B
SEMPRA	18.47x	7.12x	14.87x	2.78%	61.85B
EON SE	17.45x	1.2x	9.93x	3.07%	57.5B
RWE AG	22.75x	2.54x	9.45x	2.32%	45.68B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.46x	5.12x	13.25x	3.34%	39.95B
ACWA POWER COMPANY	63.45x	21.41x	37.19x	0.28%	39.19B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.6x	5.05x	9.84x	4.43%	37.84B
AMEREN CORPORATION	20.81x	5.75x	13.17x	2.68%	30.93B
Average	24.32x	6.17x	14.51x	2.97%	55.17B
Weighted average by Cap.	23.40x	5.68x	13.94x	3.08%