Valuation Vinci SA OTC Markets

Stocks

Market Closed - OTC Markets 16:00:00 2026-10-23 EDT			5-day change	1st Jan Change
29.72 ^USD	-0.87%		-1.46%	-15.57%

10-23	VINCI : Deutsche Bank reaffirms its Buy rating	ZD
10-23	VINCI : Receives a Buy rating from Jefferies	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	58,989	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-11.75%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	77,926	76,481	75,369
Change	-	-1.26%	13.95%	-5.5%	12.2%	-9.3%	-1.85%	-1.45%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	11.8x	10.9x	10.2x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.82x	1.7x	1.6x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.61x	1.37x	1.42x
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	0.97x	0.92x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.59x	5.29x	4.99x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	7.93x	7.47x	7.03x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.2x	14.2x	13.3x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	7.04%	7.05%	7.5%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.304	5.74	6.236
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.98%	5.39%	5.86%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.041	9.763	10.46
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.7%	58.8%	59.6%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,625	79,115	81,690
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,943	14,465	15,096
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,828	10,237	10,722
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,144	5,573	5,947
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,937	17,493	16,381
Reference price ²	92.91	93.29	113.70	99.74	120.05	106.45	106.45	106.45
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.	47.17x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.01x	5.58x	4.93%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.95x	15.98x	0.28%	40.79B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	24.87x	1.61x	13.39x	2.19%	43.36B
Weighted average by Cap.	27.09x	1.74x	14.33x	2.03%