Valuation ENGIE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 EDT			5-day change	1st Jan Change
23.42 ^EUR	+0.90%		+2.95%	+4.51%

10-14	Belgian nuclear power reactor outages	RE
10-14	Two appointments to Voltalia's Board of Directors

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	56,956	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	4.77%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	111,552	112,184	114,463
Change	-	0.66%	20.43%	3.32%	32.7%	19.61%	0.57%	2.03%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.3x	11.7x	11x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.5x	1.48x	1.42x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.3x	1.68x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.72x	0.7x	0.67x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.42x	1.38x	1.35x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.38x	6.89x	6.73x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.4x	10.7x	10.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29.4x	22.2x	30.6x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.4%	4.51%	3.27%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.415	1.464	1.547
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	6.04%	6.25%	6.61%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.902	1.999	2.129
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	74.4%	73.2%	72.7%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,789	81,425	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,116	16,287	17,020
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,746	10,513	10,980
Net income ¹	3,661	216	2,208	4,106	3,827	4,818	4,967	5,372
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,596	55,228	57,507
Reference price ²	13.01	13.39	15.92	15.31	22.41	23.42	23.42	23.42
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENGIE	12.32x	1.42x	7.38x	6.04%	64.07B
NATIONAL GRID PLC	13.55x	5.83x	12.38x	4.09%	81.65B
SEMPRA	15.78x	6.43x	14.31x	3.17%	54.54B
EON SE	16.31x	1.15x	9.51x	3.32%	52.51B
RWE AG	19.33x	2.67x	9.15x	2.22%	47.2B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.44x	4.89x	9.45x	4.58%	36.75B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.98x	4.78x	12.51x	3.73%	35.63B
ACWA POWER COMPANY	61.48x	17.53x	34.24x	0.29%	31.69B
NATURGY ENERGY GROUP, S.A.	14.05x	2.06x	7.47x	5.97%	31.94B
AMEREN CORPORATION	19.66x	5.67x	12.69x	2.83%	29.37B
Average	20.59x	5.24x	12.91x	3.62%	46.54B
Weighted average by Cap.	18.71x	4.82x	12.22x	3.78%