Valuation VINCI Xetra

Stocks

Market Closed - Xetra 11:35:46 2026-09-18 EDT			5-day change	1st Jan Change
110.75 ^EUR	-2.03%		+0.09%	-7.90%

09-18	EU Clears Vinci's Acquisition of All for One Group	MT
09-18	French and Benelux stocks-Factors to watch on September 18	RE

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	61,399	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-8.14%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	80,160	78,611	77,476
Change	-	-1.26%	13.95%	-5.5%	12.2%	-6.7%	-1.93%	-1.44%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.2x	11.1x	10.5x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.88x	1.77x	1.66x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.42x	1.12x	1.7x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.8x	0.78x	0.75x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.05x	0.99x	0.95x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.73x	5.4x	5.11x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.13x	7.61x	7.18x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.6x	14.4x	13.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.84%	6.96%	7.33%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.31	5.819	6.297
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.79%	5.25%	5.68%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.087	9.986	10.6
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.4%	58.3%	59.4%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,605	79,128	81,706
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,987	14,554	15,173
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,865	10,329	10,797
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,179	5,701	6,050
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,761	17,212	16,077
Reference price ²	92.91	93.29	113.70	99.74	120.05	110.80	110.80	110.80
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
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.	53.3x	2.46x	23.5x	0.07%	92.69B
VINCI	12.42x	1.06x	5.81x	4.7%	71.83B
COMFORT SYSTEMS USA, INC.	32.4x	4.07x	22.07x	0.21%	55.3B
LARSEN & TOUBRO LIMITED	25.74x	1.99x	19.53x	1.19%	55.02B
FERROVIAL N.V.	50.08x	3.98x	25.3x	1.89%	39.44B
HOCHTIEF AG	26.89x	0.68x	11.12x	2.29%	33.9B
EMCOR GROUP, INC.	22.26x	1.52x	13.99x	0.21%	32.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.8x	0.44x	6.89x	2.75%	29.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.78x	5.96%	26.31B
Average	27.76x	1.83x	14.89x	2.14%	48.49B
Weighted average by Cap.	30.75x	2.04x	16.21x	1.88%