Valuation ENGIE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 03:10:11 2026-07-14 EDT			5-day change	1st Jan Change
27.14 ^EUR	+0.30%		-0.88%	+21.54%

06:17pm	Engie Brasil's share offering raises $1.7 billion, Valor reports	RE
07-13	More French nuclear offline as heatwave persists	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	37,072	54,363	66,659	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	22.62%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	121,497	122,700	125,344
Change	-	0.66%	20.43%	3.34%	32.68%	30.27%	0.99%	2.15%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.5x	13.7x	13x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.88x	1.79x	1.73x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.25x	2.29x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.87x	0.81x	0.78x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.58x	1.5x	1.47x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.1x	7.55x	7.39x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.6x	11.7x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.7x	24.4x	33.8x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.35%	4.11%	2.96%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.45	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.07%	5.29%	5.56%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.888	2.003	2.117
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.6%	72.4%	72%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,963	81,804	85,350
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,002	16,259	16,950
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,644	10,454	10,868
Net income ¹	3,661	216	2,208	4,106	3,827	4,745	5,013	5,469
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,838	56,041	58,685
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.41	27.41	27.41
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	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.($)
NATIONAL GRID PLC	13.86x	5.73x	12.35x	3.99%	82.58B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.29x	17.08x	1.65%	81.43B
SEMPRA	18.43x	7.11x	14.85x	2.78%	61.72B
EON SE	17.33x	1.19x	9.88x	3.09%	56.94B
RWE AG	22.7x	2.53x	9.44x	2.33%	45.46B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.63x	5.15x	13.33x	3.31%	40.31B
ACWA POWER COMPANY	62.36x	21.11x	36.67x	0.29%	38.5B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.43x	5.01x	9.75x	4.47%	37.44B
AMEREN CORPORATION	21.09x	5.82x	13.25x	2.66%	31.39B
Average	25.32x	6.66x	15.18x	2.73%	52.86B
Weighted average by Cap.	24.69x	6.30x	14.82x	2.76%