Valuation VINCI

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-28 EDT			5-day change	1st Jan Change
108.30 ^EUR	-0.32%		+1.21%	-9.79%

10-28	€149m contract for Vinci in Poland
10-27	VINCI : JP Morgan reaffirms its Neutral rating	ZD

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	60,014	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-10.22%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	78,776	77,547	76,440
Change	-	-1.26%	13.95%	-5.5%	12.2%	-8.31%	-1.56%	-1.43%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12x	11.1x	10.4x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.87x	1.74x	1.63x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.94x	1.38x	1.46x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.78x	0.76x	0.73x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.03x	0.98x	0.94x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.66x	5.37x	5.07x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.04x	7.59x	7.15x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.4x	14.5x	13.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.93%	6.92%	7.36%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.249	5.724	6.219
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.85%	5.29%	5.74%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.003	9.727	10.42
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.3%	58.9%	59.7%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,652	79,162	81,744
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,906	14,445	15,074
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,801	10,215	10,697
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,126	5,556	5,929
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,762	17,533	16,426
Reference price ²	92.91	93.29	113.70	99.74	120.05	108.30	108.30	108.30
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.($)
VINCI	12.07x	1.03x	5.68x	4.83%	67.08B
QUANTA SERVICES, INC.	49.96x	2.32x	22.11x	0.08%	87.02B
LARSEN & TOUBRO LIMITED	24.64x	1.92x	19.21x	1.16%	53.16B
COMFORT SYSTEMS USA, INC.	25.35x	3.1x	17.2x	0.26%	45.01B
FERROVIAL N.V.	51.08x	4.06x	25.61x	1.9%	39.24B
HOCHTIEF AG	26.32x	0.66x	10.8x	2.36%	31.96B
EMCOR GROUP, INC.	19.96x	1.39x	12.85x	0.23%	29.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.41x	6.5x	2.81%	27.2B
Average	26.28x	1.69x	14.07x	2.11%	45.38B
Weighted average by Cap.	28.85x	1.85x	15.17x	1.93%