Valuation VINCI Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 02:05:27 2026-07-22 EDT			5-day change	1st Jan Change
118.62 ^EUR	+0.40%		-0.92%	-1.50%

07-17	French and Benelux stocks-Factors to watch	RE
07-16	Vinci SA Reports Traffic Results for the Month, Second Quarter and Year to Date Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	62,576	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-6.38%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	81,355	80,074	78,805
Change	-	-1.26%	13.95%	-5.5%	12.2%	-5.31%	-1.58%	-1.58%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.2x	11.8x	11x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.01x	1.88x	1.76x
PEG	-	0.2x	1.46x	3.86x	5.33x	3.24x	1.1x	1.43x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.82x	0.79x	0.77x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.06x	1.01x	0.97x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.84x	5.53x	5.22x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.3x	7.81x	7.36x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.9x	14.7x	13.7x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.73%	6.83%	7.28%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.281	5.789	6.36
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.46%	4.89%	5.37%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.002	10	10.77
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.7%	57.9%	59.1%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,511	78,987	81,627
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,928	14,483	15,090
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,804	10,254	10,713
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,118	5,642	6,079
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,779	17,497	16,228
Reference price ²	92.91	93.29	113.70	99.74	120.05	118.45	118.45	118.45
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	528,293	-	-
Announcement Date	2/4/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-	-

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.($)
QUANTA SERVICES, INC.	66.16x	2.86x	27.93x	0.07%	95.92B
COMFORT SYSTEMS USA, INC.	41.1x	5.04x	27.94x	0.16%	62.33B
LARSEN & TOUBRO LIMITED	25.49x	1.95x	18.92x	1.22%	54.96B
FERROVIAL N.V.	55.31x	4.6x	29.41x	1.67%	45.84B
HOCHTIEF AG	33.72x	0.8x	13.38x	1.88%	39.85B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.93x	0.54x	8.69x	2.14%	35.67B
EMCOR GROUP, INC.	25.95x	1.68x	16.22x	0.18%	33.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	5.79x	5.98%	28.25B
BOUYGUES SA	14.8x	0.4x	4.44x	4.51%	21B
Average	32.80x	2.02x	16.97x	1.98%	46.4B
Weighted average by Cap.	39.53x	2.47x	20.25x	1.39%