Valuation Bouygues SA Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:27:11 2026-10-02 EDT			5-day change	1st Jan Change
40.74 ^EUR	-0.33%		-5.37%	-7.36%

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	15,774	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	-6.9%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	20,564	19,546	18,392
Change	-	38.16%	6.82%	-12.21%	25.69%	-2.75%	-4.95%	-5.9%
P/E	10.7x	11x	12.3x	10.2x	14.9x	12.6x	10.9x	9.48x
PBR	1.08x	-	1.03x	0.85x	-	1.14x	1.06x	1.05x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.48x	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	0.34x	0.31x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	3.96x	3.58x	3.13x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	7.97x	7.07x	6.03x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	13.6x	9.97x	8.27x
FCF Yield	8.7%	-	17%	15.8%	14.1%	7.34%	10%	12.1%
Dividend per Share ²	1.8	-	1.9	2	-	2.138	2.2	2.261
Rate of return	5.72%	-	5.57%	7.01%	-	5.23%	5.38%	5.53%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.234	3.759	4.311
Distribution rate	61%	-	68.6%	71.4%	-	66.1%	58.5%	52.4%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,806	58,298	60,041
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,199	5,466	5,868
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,581	2,765	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,240	1,446	1,668
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,790	3,772	2,618
Reference price ²	31.49	28.04	34.12	28.54	44.35	40.87	40.87	40.87
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.	57.17x	2.64x	25.17x	0.07%	99.62B
VINCI	11.62x	1.01x	5.53x	5.03%	65.88B
COMFORT SYSTEMS USA, INC.	34.7x	4.37x	23.7x	0.19%	59.21B
LARSEN & TOUBRO LIMITED	24.76x	1.92x	18.92x	1.19%	52.66B
FERROVIAL N.V.	48.38x	3.9x	24.64x	2%	37.76B
EMCOR GROUP, INC.	23.48x	1.6x	14.78x	0.2%	33.92B
HOCHTIEF AG	27.15x	0.68x	11.23x	2.27%	33.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.43x	6.79x	2.83%	28.72B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.71B
Average	28.23x	1.87x	15.19x	2.16%	48.67B
Weighted average by Cap.	32.22x	2.13x	16.97x	1.83%