Valuation Sempra

Stocks

Real-time Estimate Cboe BZX 15:22:11 2026-10-07 EDT			5-day change	1st Jan Change
79.64 ^USD	-0.41%		+2.23%	-9.73%

10-06	High gas prices could make US LNG uncompetitive, says Fulcrum LNG chief	RE
09-29	Scotiabank Initiates Sempra at Sector Perform With $83 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	52,292	-	-
Change	-	15%	-3.19%	18.14%	3.71%	-9.25%	-	-
Enterprise Value (EV) ¹	66,596	77,427	78,177	90,242	92,617	86,032	89,027	92,851
Change	-	16.26%	0.97%	15.43%	2.63%	-7.11%	3.48%	4.3%
P/E	33x	23.3x	15.6x	19.8x	32.1x	15.9x	14.5x	13.3x
PBR	1.61x	1.8x	1.65x	1.83x	1.82x	1.45x	1.4x	1.35x
PEG	-	0.4x	0.3x	-2.56x	-0.8x	0.2x	1.49x	1.45x
Capitalization / Revenue	3.29x	3.36x	2.81x	4.21x	4.21x	3.78x	3.78x	3.77x
EV / Revenue	5.18x	5.36x	4.68x	6.84x	6.76x	6.22x	6.43x	6.69x
EV / EBITDA	20.8x	14.7x	14.8x	16.9x	18.6x	13.9x	14.3x	14.4x
EV / EBIT	49.4x	23.9x	25.6x	31x	38.1x	25.9x	26.1x	25.1x
EV / FCF	-56.8x	-18.4x	-35.9x	-27.3x	-15.3x	25.1x	12x	25.3x
FCF Yield	-1.76%	-5.44%	-2.79%	-3.67%	-6.53%	3.99%	8.32%	3.95%
Dividend per Share ²	2.2	2.29	2.38	2.48	2.58	2.633	2.718	2.798
Rate of return	3.33%	2.96%	3.18%	2.83%	2.92%	3.29%	3.4%	3.5%
EPS ²	2.005	3.31	4.79	4.42	2.75	5.033	5.522	6.03
Distribution rate	110%	69.2%	49.7%	56.1%	93.8%	52.3%	49.2%	46.4%
Net sales ¹	12,857	14,439	16,720	13,185	13,702	13,831	13,835	13,878
EBITDA ¹	3,203	5,261	5,276	5,347	4,992	6,200	6,210	6,459
EBIT ¹	1,348	3,242	3,049	2,910	2,429	3,327	3,407	3,697
Net income ¹	1,254	2,094	3,030	2,817	1,796	3,404	3,661	3,969
Net Debt ¹	24,354	28,850	31,147	34,680	34,992	33,740	36,735	40,559
Reference price ²	66.14	77.27	74.73	87.72	88.29	79.97	79.97	79.97
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEMPRA	15.89x	6.22x	13.88x	3.29%	52.29B
NATIONAL GRID PLC	12.81x	5.58x	11.91x	4.32%	76.06B
ENGIE	12.33x	1.42x	7.38x	6.04%	64.24B
EON SE	15.65x	1.12x	9.31x	3.46%	50.46B
RWE AG	19.11x	2.64x	9.13x	2.25%	46.73B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.5x	4.94x	9.55x	4.57%	36.89B
ACWA POWER COMPANY	66.39x	19.36x	37.8x	0.25%	35.82B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.04x	4.79x	12.54x	3.72%	35.75B
NATURGY ENERGY GROUP, S.A.	13.49x	2x	7.27x	6.21%	30.71B
AMEREN CORPORATION	18.84x	5.53x	12.43x	2.96%	28.15B
Average	20.80x	5.36x	13.12x	3.71%	45.71B
Weighted average by Cap.	19.30x	5.00x	12.54x	3.83%