Valuation ENGIE Börse Stuttgart

Stocks

Real-time Estimate Tradegate 09:19:02 2026-09-15 EDT			5-day change	1st Jan Change
23.68 ^EUR	+0.04%		-1.87%	+6.53%

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	57,272	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	5.35%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	112,396	112,665	114,935
Change	-	0.66%	20.43%	3.32%	32.7%	20.51%	0.24%	2.01%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.5x	11.8x	11x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.51x	1.49x	1.43x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	1.79x	1.73x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.73x	0.7x	0.68x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.43x	1.38x	1.36x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.45x	6.92x	6.77x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.6x	10.7x	10.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	27.7x	22.2x	30.7x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.61%	4.51%	3.26%
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%	5.98%	6.21%	6.57%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.88	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	78,662	81,432	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,079	16,275	16,987
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,729	10,493	10,935
Net income ¹	3,661	216	2,208	4,106	3,827	4,778	4,978	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	23.55	23.55	23.55
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	12.39x	5.49x	11.67x	4.5%	74.12B
ENGIE	12.53x	1.43x	7.45x	5.98%	66.1B
SEMPRA	16.49x	6.36x	13.89x	3.17%	54.27B
EON SE	15.8x	1.11x	9.27x	3.41%	52.27B
RWE AG	19.07x	2.61x	9.03x	2.29%	47.07B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.74x	5x	9.66x	4.49%	37.43B
ACWA POWER COMPANY	62.71x	19.96x	35.55x	0.24%	37.25B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.85x	4.76x	12.47x	3.76%	35.35B
AMEREN CORPORATION	19.26x	5.56x	12.65x	2.89%	28.78B
Average	21.32x	5.81x	13.52x	3.41%	48.07B
Weighted average by Cap.	19.60x	5.28x	12.74x	3.65%