Valuation Bouygues SA OTC Markets

Stocks

Market Closed - OTC Markets 15:59:59 2026-10-08 EDT			5-day change	1st Jan Change
9.140 ^USD	+0.44%		-0.33%	-11.61%

10-01	Berenberg Starts Bouygues at Buy on SFR Acquisition Deal	MT
10-01	Berenberg Begins Bouygues Coverage with Buy Rating	MT

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	15,681	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	-7.44%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	20,060	19,041	18,299
Change	-	38.16%	6.82%	-12.21%	25.69%	-5.14%	-5.08%	-3.9%
P/E	10.7x	11x	12.3x	10.2x	14.9x	12.5x	10.8x	9.43x
PBR	1.08x	-	1.03x	0.85x	-	1.13x	1.06x	1.04x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.42x	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	0.35x	0.33x	0.3x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	3.91x	3.54x	3.16x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	7.68x	6.87x	6.03x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	13.3x	9.71x	8.22x
FCF Yield	8.7%	-	17%	15.8%	14.1%	7.52%	10.3%	12.2%
Dividend per Share ²	1.8	-	1.9	2	-	2.138	2.2	2.261
Rate of return	5.72%	-	5.57%	7.01%	-	5.26%	5.41%	5.57%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.243	3.754	4.31
Distribution rate	61%	-	68.6%	71.4%	-	65.9%	58.6%	52.5%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,794	58,281	60,025
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,128	5,382	5,793
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,612	2,773	3,035
Net income ¹	1,125	973	1,040	1,058	1,138	1,245	1,444	1,667
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,379	3,360	2,618
Reference price ²	31.49	28.04	34.12	28.54	44.35	40.63	40.63	40.63
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.	60.49x	2.78x	26.56x	0.06%	105B
VINCI	11.89x	1.03x	5.62x	4.92%	66.98B
COMFORT SYSTEMS USA, INC.	35.85x	4.52x	24.53x	0.19%	61.18B
LARSEN & TOUBRO LIMITED	24.95x	1.93x	19x	1.18%	52.6B
FERROVIAL N.V.	46.83x	3.79x	23.97x	2.07%	36.34B
EMCOR GROUP, INC.	23.95x	1.64x	15.09x	0.19%	34.61B
HOCHTIEF AG	27.64x	0.69x	11.34x	2.25%	33.7B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.07x	0.41x	6.56x	2.8%	27.67B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.74x	1.90x	15.41x	2.14%	49.47B
Weighted average by Cap.	33.43x	2.20x	17.51x	1.79%