Valuation Bouygues SA OTC Markets

Stocks

Market Closed - OTC Markets 15:59:59 2026-10-30 EDT			5-day change	1st Jan Change
9.070 ^USD	-1.20%		+0.78%	-12.28%

10-30	Bouygues Flags EUR569 Million Impairment on TF1 Stake	MT
10-30	Bouygues writes down TF1 stake as linear advertising income tumbles	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	15,747	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	-7.06%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	20,199	19,139	18,293
Change	-	38.16%	6.82%	-12.21%	25.69%	-4.48%	-5.25%	-4.42%
P/E	10.7x	11x	12.3x	10.2x	14.9x	12.7x	10.9x	9.54x
PBR	1.08x	-	1.03x	0.85x	1.31x	1.14x	1.07x	1.05x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.56x	0.7x	0.6x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.28x	0.27x	0.26x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.36x	0.33x	0.31x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	3.91x	3.54x	3.15x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	7.93x	6.99x	6.1x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	13.4x	9.14x	7.87x
FCF Yield	8.7%	-	17%	15.8%	14.1%	7.47%	10.9%	12.7%
Dividend per Share ²	1.8	-	1.9	2	2.1	2.135	2.2	2.265
Rate of return	5.72%	-	5.57%	7.01%	4.74%	5.23%	5.39%	5.55%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.223	3.726	4.275
Distribution rate	61%	-	68.6%	71.4%	70.5%	66.2%	59%	53%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,768	58,284	59,975
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,160	5,414	5,813
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,548	2,738	3,001
Net income ¹	1,125	973	1,040	1,058	1,138	1,237	1,432	1,652
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,452	3,392	2,546
Reference price ²	31.49	28.04	34.12	28.54	44.35	40.80	40.80	40.80
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	3/6/25	2/26/26	-	-	-

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.	48.46x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	26.32x	1.69x	13.98x	2.09%	46.38B
Weighted average by Cap.	29.09x	1.86x	15.40x	1.89%