Valuation ENGIE London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-08-13 EDT			5-day change	1st Jan Change
26.14 ^EUR	+0.81%		-1.74%	+16.88%

08-06	RWE, Trump administration reach $1.22 billion agreement to cancel offshore wind leases	RE
08-06	RWE says reached $1.22 billion deal to cancel US offshore wind leases and invest in gas	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	63,547	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	16.89%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	118,931	120,490	122,983
Change	-	0.66%	20.43%	3.34%	32.68%	27.52%	1.31%	2.07%
P/E	8.91x	167x	18.3x	9.28x	14.8x	13.7x	13.1x	12.3x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.7x	1.69x	1.63x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.64x	2.09x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.83x	0.78x	0.75x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.55x	1.48x	1.45x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.88x	7.41x	7.25x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.2x	11.5x	11.3x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29.3x	23.7x	32.9x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.41%	4.22%	3.04%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.406	1.462	1.543
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.38%	5.6%	5.91%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.906	2.001	2.118
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.8%	73.1%	72.9%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,673	81,295	84,593
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,090	16,264	16,958
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,731	10,469	10,886
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	55,384	56,943	59,437
Reference price ²	13.01	13.39	15.92	15.31	22.41	26.13	26.13	26.13
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.33x	17.08x	1.65%	81.43B
NATIONAL GRID PLC	13.37x	5.62x	12.11x	4.14%	80.41B
ENGIE	13.63x	1.55x	7.86x	5.41%	72.9B
SEMPRA	17.05x	6.54x	13.87x	3.07%	56.18B
EON SE	16.71x	1.07x	9.26x	3.2%	55.58B
RWE AG	21.89x	2.72x	9.14x	2.28%	46.93B
ACWA POWER COMPANY	62.09x	20.07x	34.03x	0.36%	37.92B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.6x	5.07x	9.84x	4.68%	37.84B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.85x	4.88x	12.84x	3.52%	37.82B
Average	24.03x	5.98x	14.00x	3.14%	56.33B
Weighted average by Cap.	22.99x	5.47x	13.43x	3.24%