Valuation Bouygues SA Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 06:22:00 2026-09-01 EDT			5-day change	1st Jan Change
44.14 ^EUR	-0.06%		-3.48%	+0.45%

08-10	ETS wins an €895,000 contract from Equans Italia	AN
08-07	The enigmatic Mr Warsh, the labour market and interest rates

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	17,067	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	0.73%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	21,751	20,602	19,493
Change	-	38.16%	6.82%	-12.21%	25.69%	2.86%	-5.28%	-5.38%
P/E	10.7x	11x	12.3x	10.2x	14.9x	13.8x	11.7x	10.2x
PBR	1.08x	-	1.03x	0.85x	-	1.26x	1.17x	1.16x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.84x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.3x	0.29x	0.29x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.38x	0.35x	0.33x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.23x	3.83x	3.44x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.36x	7.36x	6.39x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	14.4x	10.5x	8.76x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.94%	9.51%	11.4%
Dividend per Share ²	1.8	-	1.9	2	-	2.131	2.189	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.82%	4.95%	5.08%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.204	3.776	4.33
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	58%	51.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	58,085	59,552
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,379	5,665
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,603	2,798	3,051
Net income ¹	1,125	973	1,040	1,058	1,138	1,228	1,448	1,663
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,684	3,535	2,426
Reference price ²	31.49	28.04	34.12	28.54	44.35	44.22	44.22	44.22
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.	52.99x	2.43x	23.19x	0.07%	91.27B
VINCI	12.44x	1.07x	5.83x	4.7%	72.82B
LARSEN & TOUBRO LIMITED	27.08x	2.07x	20.37x	1.13%	58.27B
COMFORT SYSTEMS USA, INC.	31.82x	3.99x	21.65x	0.21%	54.31B
FERROVIAL N.V.	51.97x	4.18x	26.57x	1.71%	42.21B
HOCHTIEF AG	29.09x	0.71x	11.86x	2.13%	36.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.84x	0.49x	7.69x	2.47%	32.86B
EMCOR GROUP, INC.	22.43x	1.53x	14.09x	0.21%	32.4B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.38x	0.33x	5.06x	5.36%	26.61B
Average	28.56x	1.87x	15.15x	2%	49.7B
Weighted average by Cap.	31.21x	2.04x	16.33x	1.8%