Valuation VINCI London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 09:20:44 2026-06-25 EDT			5-day change	1st Jan Change
131.42 ^EUR	+2.10%		-1.03%	+7.54%

06-18	French and Benelux stocks-Factors to watch	RE
06-17	Vinci Books Higher Autoroutes, Airports Traffic in May	MT

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	71,148	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	6.44%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	89,612	88,178	86,546
Change	-	-1.26%	13.95%	-5.5%	12.2%	4.3%	-1.6%	-1.85%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	14.2x	12.8x	11.9x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.19x	2.04x	1.91x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.95x	1.1x	1.74x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.93x	0.9x	0.87x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.17x	1.11x	1.05x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.41x	6.06x	5.71x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	9.09x	8.55x	8.03x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.7x	16.1x	14.9x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.78%	6.21%	6.72%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.314	5.883	6.4
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.11%	4.55%	4.96%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.066	10.13	10.82
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.6%	58.1%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,809	79,434	82,183
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,986	14,544	15,150
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,856	10,310	10,775
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,159	5,756	6,171
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,464	17,030	15,398
Reference price ²	92.91	93.29	113.70	99.74	120.05	129.15	129.15	129.15
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	550,892	-	-
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.	72.49x	3.12x	30.49x	0.06%	105B
COMFORT SYSTEMS USA, INC.	45.3x	5.64x	31.31x	0.15%	68.69B
LARSEN & TOUBRO LIMITED	27.7x	2.09x	20.31x	1.1%	61.04B
FERROVIAL N.V.	60.38x	5.03x	32.19x	1.4%	50.62B
HOCHTIEF AG	37.22x	0.88x	14.86x	1.7%	43.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.23x	0.63x	10.02x	1.93%	39.13B
EMCOR GROUP, INC.	29.01x	1.89x	18.21x	0.17%	37.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.59x	0.29x	6.23x	6.18%	27.2B
BOUYGUES SA	15.53x	0.41x	4.57x	4.34%	21.69B
Average	35.94x	2.22x	18.69x	1.89%	50.54B
Weighted average by Cap.	43.73x	2.75x	22.48x	1.26%