Valuation Sempra

Stocks

Market Closed - NYSE 16:00:02 2026-10-30 EDT			5-day change	1st Jan Change
86.06 ^USD	+0.20%		+2.38%	-2.53%

10-22	BMO Capital Adjusts Price Target on Sempra to $97 From $99	MT
10-22	HSBC Initiates Coverage on Sempra With Buy Rating, $97.50 Price Target	MT

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	56,275	-	-
Change	-	15%	-3.19%	18.14%	3.71%	-2.34%	-	-
Enterprise Value (EV) ¹	66,596	77,427	78,177	90,242	92,617	89,515	91,826	96,340
Change	-	16.26%	0.97%	15.43%	2.63%	-3.35%	2.58%	4.92%
P/E	33x	23.3x	15.6x	19.8x	32.1x	16.4x	15.6x	14.2x
PBR	1.61x	1.8x	1.65x	1.83x	1.82x	1.59x	1.53x	1.47x
PEG	-	0.4x	0.3x	-2.56x	-0.8x	0.2x	2.77x	1.47x
Capitalization / Revenue	3.29x	3.36x	2.81x	4.21x	4.21x	4.11x	4.13x	4.07x
EV / Revenue	5.18x	5.36x	4.68x	6.84x	6.76x	6.53x	6.74x	6.96x
EV / EBITDA	20.8x	14.7x	14.8x	16.9x	18.6x	14.3x	14.9x	14.9x
EV / EBIT	49.4x	23.9x	25.6x	31x	38.1x	26.6x	27.1x	26.5x
EV / FCF	-56.8x	-18.4x	-35.9x	-27.3x	-15.3x	26x	12.4x	26.5x
FCF Yield	-1.76%	-5.44%	-2.79%	-3.67%	-6.53%	3.84%	8.06%	3.77%
Dividend per Share ²	2.2	2.29	2.38	2.48	2.58	2.641	2.72	2.799
Rate of return	3.33%	2.96%	3.18%	2.83%	2.92%	3.07%	3.16%	3.25%
EPS ²	2.005	3.31	4.79	4.42	2.75	5.233	5.528	6.063
Distribution rate	110%	69.2%	49.7%	56.1%	93.8%	50.5%	49.2%	46.2%
Net sales ¹	12,857	14,439	16,720	13,185	13,702	13,705	13,624	13,839
EBITDA ¹	3,203	5,261	5,276	5,347	4,992	6,239	6,180	6,449
EBIT ¹	1,348	3,242	3,049	2,910	2,429	3,361	3,385	3,638
Net income ¹	1,254	2,094	3,030	2,817	1,796	3,430	3,659	3,965
Net Debt ¹	24,354	28,850	31,147	34,680	34,992	33,240	35,551	40,066
Reference price ²	66.14	77.27	74.73	87.72	88.29	86.06	86.06	86.06
Nbr of stocks (in thousands)	638,675	628,667	629,328	633,399	652,682	653,900	-	-
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	16.44x	6.48x	14.35x	3.07%	56.27B
NATIONAL GRID PLC	13.93x	5.92x	12.55x	3.97%	84.48B
ENGIE	12.2x	1.41x	7.34x	6.08%	63.62B
EON SE	17.27x	1.2x	9.92x	3.13%	55.18B
RWE AG	19.21x	2.68x	8.91x	2.28%	45.65B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.61x	4.89x	12.82x	3.62%	37.03B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.21x	4.92x	9.47x	4.57%	36.75B
ACWA POWER COMPANY	61.44x	17.53x	34.23x	0.29%	31.67B
NATURGY ENERGY GROUP, S.A.	13.4x	1.95x	7.23x	6.13%	30.69B
AMEREN CORPORATION	20.5x	5.78x	13.02x	2.73%	30.6B
Average	20.82x	5.28x	12.98x	3.59%	47.2B
Weighted average by Cap.	18.94x	4.87x	12.32x	3.72%