Valuation Vinci SA OTC Markets

Stocks

Market Closed - OTC Markets 16:00:00 2026-10-21 EDT			5-day change	1st Jan Change
29.91 ^USD	-0.03%		+1.01%	-15.03%

10-20	VINCI Group Wins A Contract For A Data Center In The Iberian Peninsula	CI
10-20	Vinci Clinches $185 Million Deal for Data Center Cooling	DJ

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	59,293	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-11.29%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	78,218	76,700	75,566
Change	-	-1.26%	13.95%	-5.5%	12.2%	-8.96%	-1.94%	-1.48%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	11.8x	10.8x	10.1x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.82x	1.71x	1.61x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.36x	1.16x	1.52x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.77x	0.75x	0.73x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.02x	0.97x	0.93x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.6x	5.29x	4.99x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	7.95x	7.46x	7.02x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.3x	14x	13.3x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	7.01%	7.14%	7.51%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.307	5.794	6.293
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.96%	5.42%	5.88%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.083	9.931	10.59
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	76,602	79,091	81,676
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,968	14,510	15,148
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,838	10,275	10,764
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,164	5,668	6,030
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,925	17,406	16,273
Reference price ²	92.91	93.29	113.70	99.74	120.05	107.00	107.00	107.00
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.	51.45x	2.39x	22.75x	0.07%	89.6B
VINCI	11.73x	1.02x	5.58x	4.98%	66.3B
LARSEN & TOUBRO LIMITED	24.6x	1.92x	18.86x	1.18%	53.06B
COMFORT SYSTEMS USA, INC.	28.72x	3.58x	19.45x	0.23%	49.09B
FERROVIAL N.V.	45.91x	3.71x	23.4x	2.12%	35.57B
HOCHTIEF AG	25.61x	0.64x	10.5x	2.43%	31.34B
EMCOR GROUP, INC.	21.04x	1.47x	13.54x	0.22%	30.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.22x	0.32x	6.05x	5.39%	28.02B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.43x	0.4x	6.33x	2.88%	26.86B
Average	26.19x	1.71x	14.05x	2.17%	45.65B
Weighted average by Cap.	29.00x	1.89x	15.30x	1.94%