Valuation VINCI London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-21 EDT			5-day change	1st Jan Change
112.08 ^EUR	+1.43%		+1.51%	-6.57%

09-21	Swinney calls airport investment "massive boost" to Scottish economy	AN
09-21	Santander Upgrades Vinci to Hold	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	62,036	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-7.19%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	80,797	79,248	78,113
Change	-	-1.26%	13.95%	-5.5%	12.2%	-5.96%	-1.92%	-1.43%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.3x	11.2x	10.6x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.9x	1.78x	1.67x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.44x	1.13x	1.72x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.81x	0.78x	0.76x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.05x	1x	0.96x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.78x	5.45x	5.15x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.19x	7.67x	7.23x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.7x	14.5x	13.8x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.79%	6.91%	7.27%
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%	4.74%	5.2%	5.62%
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	111.95	111.95	111.95
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.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	49.14B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%