Valuation ENGIE

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-06 EST			5-day change	1st Jan Change
24.20 ^EUR	+0.79%		+3.29%	+7.99%

11-06	ENGIE : Deutsche Bank remains its Buy rating	ZD
11-06	ENGIE : DZ Bank keeps its Buy rating	ZD

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	58,853	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	8.26%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	113,622	114,687	117,082
Change	-	0.66%	20.43%	3.32%	32.7%	21.83%	0.94%	2.09%
P/E	8.91x	167x	18.3x	9.28x	14.8x	11.7x	12.1x	11.4x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.55x	1.5x	1.43x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.3x	-3.76x	1.82x
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	1.43x	1.4x	1.38x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.35x	7x	6.86x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.6x	10.7x	10.6x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	30x	33.8x	38.6x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.34%	2.96%	2.59%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.426	1.47	1.549
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.89%	6.08%	6.4%
EPS ²	1.46	0.08	0.87	1.65	1.51	2.069	2.002	2.128
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	68.9%	73.4%	72.8%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	79,183	81,737	84,732
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,462	16,386	17,059
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,756	10,706	11,069
Net income ¹	3,661	216	2,208	4,106	3,827	5,357	4,964	5,369
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,769	55,834	58,229
Reference price ²	13.01	13.39	15.92	15.31	22.41	24.20	24.20	24.20
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.($)
ENGIE	12.5x	1.43x	7.43x	5.93%	65.62B
NATIONAL GRID PLC	14.27x	6x	12.72x	3.87%	83.94B
EON SE	17.62x	1.22x	10.04x	3.06%	55.63B
SEMPRA	15.25x	6.23x	13.69x	3.31%	51.13B
RWE AG	19.05x	2.66x	8.85x	2.3%	45.67B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.33x	4.95x	9.53x	4.54%	37.16B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.53x	5x	12.72x	3.65%	36.2B
ACWA POWER COMPANY	60.92x	17.41x	34x	0.29%	31.4B
AMEREN CORPORATION	20.92x	5.85x	13.12x	2.67%	31.25B
NATURGY ENERGY GROUP, S.A.	13.43x	1.96x	7.24x	6.11%	30.52B
Average	20.78x	5.27x	12.93x	3.57%	46.85B
Weighted average by Cap.	18.92x	4.82x	12.23x	3.71%