Valuation ENGIE Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:40 2026-07-28 EDT			5-day change	1st Jan Change
26.17 ^EUR	-3.04%		-2.68%	+17.14%

07-28	GE Vernova to modernize the Dinorwig hydroelectric power plant in North Wales
07-28	Engie's First Hydro to upgrade Welsh hydropower plant	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	63,619	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	17.03%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	118,457	119,660	122,304
Change	-	0.66%	20.43%	3.34%	32.68%	27.01%	1.02%	2.21%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.9x	13.1x	12.4x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.8x	1.71x	1.65x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.15x	2.18x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.83x	0.78x	0.75x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.54x	1.46x	1.43x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.9x	7.36x	7.22x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.3x	11.4x	11.3x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.2x	23.7x	33x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.49%	4.21%	3.03%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.45	1.529
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.31%	5.54%	5.85%
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%	72.2%
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	26.16	26.16	26.16
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.($)
ABU DHABI NATIONAL ENERGY COMPANY	36.93x	6.31x	17.03x	1.66%	81.12B
NATIONAL GRID PLC	13.66x	5.68x	12.25x	4.05%	80.94B
SEMPRA	18.14x	6.96x	14.55x	2.88%	59.65B
EON SE	17.33x	1.19x	9.9x	3.09%	56.81B
RWE AG	22.73x	2.58x	9.56x	2.29%	46B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.29x	5.18x	13.26x	3.37%	39.47B
ACWA POWER COMPANY	58.34x	20.97x	34.45x	0.3%	39.21B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.07x	4.92x	9.58x	4.57%	36.62B
AMEREN CORPORATION	20.83x	5.79x	13.2x	2.69%	31.03B
Average	24.70x	6.62x	14.86x	2.77%	52.32B
Weighted average by Cap.	24.33x	6.29x	14.61x	2.78%