Valuation ENGIE Xetra

Stocks

Real-time Estimate Tradegate 04:57:02 2026-09-10 EDT			5-day change	1st Jan Change
24.22 ^EUR	+0.60%		+1.85%	+8.46%

09-09	ENGIE : Jefferies reiterates its Buy rating	ZD
09-09	ENGIE Announces Appointment of Niroshma Chetty as Managing Director of Generation Australia	CI

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	58,488	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	7.59%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	113,612	113,881	116,150
Change	-	0.66%	20.43%	3.32%	32.7%	21.82%	0.24%	1.99%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.8x	12x	11.3x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.54x	1.52x	1.46x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	1.83x	1.78x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.74x	0.72x	0.69x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.44x	1.4x	1.37x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.53x	7x	6.84x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.7x	10.9x	10.6x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	28x	22.4x	31x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.57%	4.46%	3.22%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.408	1.463	1.548
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.86%	6.08%	6.44%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.881	2.004	2.131
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	74.9%	73%	72.6%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,655	81,426	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,079	16,274	16,987
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,730	10,492	10,935
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	55,124	55,393	57,662
Reference price ²	13.01	13.39	15.92	15.31	22.41	24.05	24.05	24.05
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.($)
NATIONAL GRID PLC	12.74x	5.55x	11.79x	4.37%	76.6B
ENGIE	12.79x	1.44x	7.53x	5.86%	67.97B
SEMPRA	16.89x	6.45x	14.58x	3.1%	55.59B
EON SE	16.06x	1.12x	9.35x	3.35%	53.5B
RWE AG	20.02x	2.71x	9.37x	2.18%	49.76B
ACWA POWER COMPANY	65.97x	20.81x	37.07x	0.23%	39.2B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.54%	37.02B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.24x	4.82x	12.64x	3.67%	36.19B
AMEREN CORPORATION	19.68x	5.63x	12.81x	2.83%	29.41B
Average	22.00x	5.94x	13.86x	3.35%	49.47B
Weighted average by Cap.	20.31x	5.43x	13.10x	3.56%