Valuation Eiffage SA Xetra

Stocks

Real-time Estimate Tradegate 14:49:01 2026-09-14 EDT			5-day change	1st Jan Change
106.98 ^EUR	-0.49%		-0.97%	-11.52%

09-10	French and Benelux stocks-Factors to watch	RE
09-04	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,977	8,763	9,358	8,090	11,781	10,435	-	-
Change	-	-2.38%	6.79%	-13.55%	45.63%	-11.43%	-	-
Enterprise Value (EV) ¹	19,431	18,929	19,274	17,504	20,329	19,005	17,964	16,912
Change	-	-2.58%	1.82%	-9.18%	16.14%	-6.51%	-5.48%	-5.86%
P/E	11.3x	9.72x	9.11x	7.65x	11.1x	9.59x	8.5x	8.06x
PBR	1.59x	1.46x	1.47x	1.24x	1.84x	1.26x	1.15x	1.06x
PEG	-	0.5x	0.7x	1.94x	-20.48x	5.65x	0.7x	1.5x
Capitalization / Revenue	0.47x	0.42x	0.43x	0.35x	0.47x	0.4x	0.39x	0.38x
EV / Revenue	1.01x	0.92x	0.88x	0.75x	0.8x	0.73x	0.67x	0.62x
EV / EBITDA	6.12x	5.43x	5.05x	4.45x	4.84x	4.37x	4.04x	3.7x
EV / EBIT	10.1x	8.56x	8.02x	7.07x	7.81x	7.12x	6.48x	5.9x
EV / FCF	11.5x	9.81x	7.85x	6.31x	9.66x	11.5x	9.91x	8.65x
FCF Yield	8.73%	10.2%	12.7%	15.8%	10.4%	8.72%	10.1%	11.6%
Dividend per Share ²	3.1	3.6	4.1	4.7	4.8	5.071	5.618	6.08
Rate of return	3.43%	3.92%	4.23%	5.55%	3.92%	4.72%	5.23%	5.66%
EPS ²	7.98	9.46	10.65	11.07	11.01	11.2	12.64	13.32
Distribution rate	38.8%	38.1%	38.5%	42.5%	43.6%	45.3%	44.4%	45.7%
Net sales ¹	19,197	20,687	21,832	23,429	25,313	25,976	26,713	27,477
EBITDA ¹	3,177	3,484	3,815	3,934	4,197	4,346	4,444	4,566
EBIT ¹	1,919	2,212	2,403	2,476	2,603	2,669	2,772	2,865
Net income ¹	777	896	1,013	1,041	1,022	1,068	1,211	1,270
Net Debt ¹	10,454	10,166	9,916	9,414	8,548	8,570	7,529	6,477
Reference price ²	90.46	91.92	97.02	84.72	122.40	107.40	107.40	107.40
Nbr of stocks (in thousands)	99,237	95,337	96,454	95,491	96,252	97,160	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/26/25	2/25/26	-	-	-

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.	56.24x	2.59x	24.73x	0.07%	97.81B
VINCI	12.27x	1.05x	5.76x	4.77%	71.68B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	59.41B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.38B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	40.39B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	36.35B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	34.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	31.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.79B
Average	29.00x	1.91x	15.54x	2.08%	50.54B
Weighted average by Cap.	32.34x	2.14x	17.01x	1.8%