Valuation ENGIE London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-03 EDT			After hours 15:29:23
23.78 ^EUR	-0.92%		23.81	+0.11%

09-02	Iran, oil and rates… a triple hit for Europe's markets
09-02	Europe's gas storage: the market is starting to worry

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	58,148	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	6.96%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	113,272	114,866	117,149
Change	-	0.66%	20.43%	3.32%	32.7%	21.45%	1.41%	1.99%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.7x	11.9x	11.2x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.54x	1.52x	1.45x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	1.81x	1.76x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.74x	0.71x	0.69x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.44x	1.41x	1.38x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.51x	7.06x	6.9x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.7x	11x	10.7x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	27.9x	22.6x	31.3x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.58%	4.43%	3.19%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.545
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.88%	6.12%	6.46%
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%	74.8%	73%	72.5%
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	15,078	16,277	16,978
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,718	10,483	10,908
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	56,719	59,002
Reference price ²	13.01	13.39	15.92	15.31	22.41	23.91	23.91	23.91
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	12.82x	5.53x	11.84x	4.31%	77.11B
ENGIE	12.71x	1.44x	7.51x	5.88%	67.4B
SEMPRA	16.65x	6.39x	13.65x	3.14%	54.79B
EON SE	15.96x	1.1x	9.19x	3.38%	52.91B
RWE AG	19.62x	2.63x	9.14x	2.27%	47.86B
ACWA POWER COMPANY	64.87x	20.98x	36.3x	0.23%	38.89B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.48x	4.94x	9.69x	4.54%	37.03B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.42x	4.85x	12.71x	3.64%	36.54B
AMEREN CORPORATION	19.62x	5.62x	12.78x	2.84%	29.31B
Average	21.80x	5.94x	13.65x	3.36%	49.09B
Weighted average by Cap.	20.11x	5.43x	12.90x	3.58%