Valuation Sempra

Stocks

Real-time Estimate Cboe BZX Other stock markets 15:03:49 2026-07-13 EDT			5-day change	1st Jan Change
94.64 ^USD	+0.47%		+1.82%	+7.19%

07-10	Sempra Names New CFO, SoCalGas CEO Ahead of Planned KKR Deal Close	MT
07-09	Sempra Appoints Justin C. Bird as Executive Vice President	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	42,242	48,577	47,030	55,562	57,625	61,579	-	-
Change	-	15%	-3.19%	18.14%	3.71%	6.86%	-	-
Enterprise Value (EV) ¹	66,596	77,427	78,177	90,242	92,617	99,080	101,036	105,430
Change	-	16.26%	0.97%	15.43%	2.63%	6.98%	1.97%	4.35%
P/E	33x	23.3x	15.6x	19.8x	32.1x	18.4x	17x	15.6x
PBR	1.61x	1.8x	1.65x	1.83x	1.82x	1.73x	1.67x	1.61x
PEG	-	0.4x	0.3x	-2.56x	-0.8x	0.2x	2.15x	1.74x
Capitalization / Revenue	3.29x	3.36x	2.81x	4.21x	4.21x	4.41x	4.42x	4.38x
EV / Revenue	5.18x	5.36x	4.68x	6.84x	6.76x	7.1x	7.25x	7.5x
EV / EBITDA	20.8x	14.7x	14.8x	16.9x	18.6x	14.8x	14.5x	14.5x
EV / EBIT	49.4x	23.9x	25.6x	31x	38.1x	29.6x	29.5x	28.5x
EV / FCF	-56.8x	-18.4x	-35.9x	-27.3x	-15.3x	19.2x	13.7x	28.8x
FCF Yield	-1.76%	-5.44%	-2.79%	-3.67%	-6.53%	5.2%	7.32%	3.47%
Dividend per Share ²	2.2	2.29	2.38	2.48	2.58	2.627	2.731	2.797
Rate of return	3.33%	2.96%	3.18%	2.83%	2.92%	2.79%	2.9%	2.97%
EPS ²	2.005	3.31	4.79	4.42	2.75	5.123	5.528	6.023
Distribution rate	110%	69.2%	49.7%	56.1%	93.8%	51.3%	49.4%	46.4%
Net sales ¹	12,857	14,439	16,720	13,185	13,702	13,958	13,927	14,057
EBITDA ¹	3,203	5,261	5,276	5,347	4,992	6,682	6,946	7,289
EBIT ¹	1,348	3,242	3,049	2,910	2,429	3,351	3,420	3,704
Net income ¹	1,254	2,094	3,030	2,817	1,796	3,369	3,650	3,942
Net Debt ¹	24,354	28,850	31,147	34,680	34,992	37,501	39,456	43,851
Reference price ²	66.14	77.27	74.73	87.72	88.29	94.20	94.20	94.20
Nbr of stocks (in thousands)	638,675	628,667	629,328	633,399	652,682	653,707	-	-
Announcement Date	2/25/22	2/28/23	2/27/24	2/25/25	2/26/26	-	-	-

¹USD in Million²USD

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.($)
SEMPRA	18.39x	7.1x	14.83x	2.79%	61.58B
NATIONAL GRID PLC	13.7x	5.69x	12.27x	4.04%	81.86B
ABU DHABI NATIONAL ENERGY COMPANY	37.07x	6.29x	17.08x	1.65%	81.43B
ENGIE	14.24x	1.56x	8.01x	5.17%	74.73B
EON SE	17.2x	1.19x	9.84x	3.11%	56.67B
RWE AG	22.56x	2.52x	9.4x	2.34%	45.31B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.55x	5.13x	13.29x	3.32%	40.14B
ACWA POWER COMPANY	62.89x	21.25x	36.92x	0.29%	38.83B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.66x	5.07x	9.87x	4.41%	37.98B
AMEREN CORPORATION	21.03x	5.79x	13.25x	2.66%	31.26B
Average	24.23x	6.16x	14.48x	2.98%	54.98B
Weighted average by Cap.	23.30x	5.67x	13.91x	3.09%