Valuation ENGIE Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 07:46:16 2026-08-26 EDT			5-day change	1st Jan Change
25.20 ^EUR	-0.30%		-1.91%	+12.99%

08-17	Panda, Kangaroo, Samurai… Asia-Pacific bonds gain momentum
08-16	From kangaroos to dim sum, foreign borrowers rush into Asia-Pacific bond markets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,062	54,363	61,601	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	13.31%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	116,985	118,544	121,038
Change	-	0.66%	20.43%	3.32%	32.7%	25.43%	1.33%	2.1%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.3x	12.7x	12x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.65x	1.64x	1.58x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.56x	2.04x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.78x	0.76x	0.73x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.49x	1.46x	1.43x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.75x	7.29x	7.14x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12x	11.3x	11.1x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	28.9x	23.3x	32.3x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.46%	4.29%	3.09%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.543
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.55%	5.77%	6.09%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.906	2.001	2.118
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.8%	73.1%	72.9%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,584	81,295	84,593
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,090	16,264	16,958
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,731	10,469	10,886
Net income ¹	3,661	216	2,208	4,106	3,827	4,781	4,977	5,385
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,384	56,943	59,437
Reference price ²	13.01	13.39	15.92	15.31	22.41	25.33	25.33	25.33
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,431,938	-	-
Announcement Date	2/15/22	2/21/23	2/22/24	2/27/25	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.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.25x	5.63x	12.05x	4.18%	80.43B
ENGIE	13.29x	1.49x	7.75x	5.55%	71.89B
SEMPRA	16.69x	6.45x	13.86x	3.13%	54.95B
EON SE	16x	1.1x	9.16x	3.35%	53.79B
RWE AG	19.91x	2.8x	9.16x	2.27%	48.21B
ACWA POWER COMPANY	65.97x	21.43x	36.36x	0.34%	40.28B
DUBAI ELECTRICITY AND WATER AUTHORITY	15.9x	4.96x	9.6x	4.66%	36.62B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.41x	4.85x	12.71x	3.64%	36.52B
Average	23.94x	6.12x	14.19x	3.2%	56.01B
Weighted average by Cap.	23.11x	5.64x	13.68x	3.27%