Valuation ENGIE Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:38 2026-07-07 EDT			5-day change	1st Jan Change
27.38 ^EUR	+0.66%		-0.80%	+22.56%

07-06	EUROPE POWER-German wind supply jumps, France heats up	RE
07-03	EUROPE POWER-Strong wind power supply expected next week, dip on Monday	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	66,586	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	22.48%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	121,424	122,627	125,271
Change	-	0.66%	20.43%	3.34%	32.68%	30.19%	0.99%	2.16%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.5x	13.7x	12.9x
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	2.27x
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	8.09x	7.54x	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	24.3x	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%	5.08%	5.29%	5.57%
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	27.38	27.38	27.38
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	13.75x	5.69x	12.28x	4.02%	81.8B
ABU DHABI NATIONAL ENERGY COMPANY	34x	6.25x	16.98x	1.67%	80.81B
SEMPRA	18.14x	7.04x	14.71x	2.83%	60.76B
EON SE	17.23x	1.19x	9.82x	3.11%	56.7B
RWE AG	23.27x	2.57x	9.61x	2.28%	46.4B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.6x	5.14x	13.32x	3.31%	40.26B
ACWA POWER COMPANY	63.75x	21.48x	37.31x	0.29%	39.36B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.59x	5.08x	9.89x	4.41%	37.98B
AMEREN CORPORATION	21.04x	5.75x	13.16x	2.66%	31.27B
Average	25.26x	6.69x	15.23x	2.73%	52.82B
Weighted average by Cap.	24.44x	6.33x	14.86x	2.76%