Valuation VINCI Xetra

Stocks

Market Closed - Xetra 11:35:44 2026-10-13 EDT			5-day change	1st Jan Change
106.85 ^EUR	-0.70%		+0.52%	-11.14%

10-13	Portugal could pick winner of TAP privatisation as soon as Wednesday	RE
10-06	Alert incorrectly tagged to Vinci SA withdrawn	RE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	59,072	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-11.62%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	77,835	76,284	75,149
Change	-	-1.26%	13.95%	-5.5%	12.2%	-9.41%	-1.99%	-1.49%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	11.7x	10.7x	10.1x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.82x	1.71x	1.6x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.35x	1.14x	1.51x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.77x	0.75x	0.72x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.02x	0.96x	0.92x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.57x	5.25x	4.95x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	7.89x	7.41x	6.96x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.2x	13.9x	13.2x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	7.05%	7.18%	7.55%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.307	5.796	6.296
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.98%	5.44%	5.91%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.08	9.935	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	76,573	79,112	81,710
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,984	14,523	15,172
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,861	10,297	10,796
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,176	5,676	6,049
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,763	17,213	16,077
Reference price ²	92.91	93.29	113.70	99.74	120.05	106.60	106.60	106.60
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.	59.95x	2.76x	26.34x	0.06%	104B
VINCI	11.85x	1.02x	5.61x	4.93%	66.61B
COMFORT SYSTEMS USA, INC.	33.72x	4.24x	23.01x	0.2%	57.56B
LARSEN & TOUBRO LIMITED	24.5x	1.9x	18.69x	1.2%	52.24B
FERROVIAL N.V.	46.95x	3.8x	24.03x	2.06%	36.41B
EMCOR GROUP, INC.	23.78x	1.62x	14.98x	0.19%	34.37B
HOCHTIEF AG	27.23x	0.68x	11.18x	2.28%	33.15B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.9x	0.41x	6.5x	2.82%	27.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.12x	0.31x	6.02x	5.5%	27.41B
Average	28.33x	1.86x	15.15x	2.14%	48.84B
Weighted average by Cap.	32.85x	2.13x	17.13x	1.81%