Valuation Voltalia

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-26 EDT			After hours 16:59:59
3.825 ^EUR	-3.53%		3.813	-0.31%

10-23	French and Benelux stocks-Factors to watch Oct 23	RE
10-23	Voltalia lifts revenue 6% at constant exchange rates in the third quarter

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,872	2,232	1,365	930.9	1,020	500.9	-	-
Change	-	19.19%	-38.85%	-31.78%	9.53%	-50.88%	-	-
Enterprise Value (EV) ¹	2,631	3,161	2,955	2,873	3,198	2,838	2,881	2,956
Change	-	20.17%	-6.53%	-2.78%	11.3%	-11.24%	1.51%	2.59%
P/E	-1,414x	-	45.3x	-44.6x	-9.16x	-7.18x	17.4x	16.8x
PBR	3x	-	1.08x	0.88x	1.07x	0.48x	0.48x	0.46x
PEG	-	-	-	0x	-0x	0.2x	-0x	4.56x
Capitalization / Revenue	4.55x	4.76x	2.76x	1.7x	1.73x	0.76x	0.69x	0.63x
EV / Revenue	6.39x	6.74x	5.97x	5.25x	5.44x	4.31x	3.96x	3.72x
EV / EBITDA	19.1x	23x	12.3x	13.4x	15.1x	13.3x	9.82x	9.02x
EV / EBIT	42.6x	56.5x	24.8x	31.9x	45.7x	48.3x	21.3x	18.1x
EV / FCF	-12.1x	-	-6.41x	-14.6x	-26.2x	-15.6x	-16.4x	-23x
FCF Yield	-8.3%	-	-15.6%	-6.86%	-3.82%	-6.41%	-6.1%	-4.35%
Dividend per Share ²	-	-	-	-	-	-	-	0.025
Rate of return	-	-	-	-	-	-	-	0.65%
EPS ²	-0.0139	-	0.23	-0.16	-0.85	-0.5326	0.2192	0.2273
Distribution rate	-	-	-	-	-	-	-	11%
Net sales ¹	411.9	469	495	547	587.8	657.8	727.1	793.6
EBITDA ¹	137.5	137.4	241	215.1	211.3	214	293.3	327.5
EBIT ¹	61.81	55.91	119	90	70	58.75	135.4	163.5
Net income ¹	-1.616	-7.174	30	-20.9	-128.1	-62.45	15.37	31.56
Net Debt ¹	758.6	929.9	1,590	1,942	2,178	2,337	2,380	2,455
Reference price ²	19.660	17.060	10.420	7.130	7.790	3.825	3.825	3.825
Nbr of stocks (in thousands)	95,232	130,805	130,959	130,565	130,893	130,950	-	-
Announcement Date	3/24/22	3/23/23	4/2/24	3/13/25	3/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VOLTALIA	-7.44x	4.34x	13.35x	-.--%	581M
GE VERNOVA INC.	26.79x	4.43x	32.35x	0.25%	217B
NEXTERA ENERGY	20.11x	9.06x	15.97x	3.02%	172B
IBERDROLA, S.A.	20.71x	4.33x	11.92x	3.34%	159B
CHINA YANGTZE POWER CO., LTD.	20.03x	11.22x	14.69x	3.5%	108B
SOUTHERN COMPANY	21.12x	5.95x	13.06x	3.27%	107B
ENEL S.P.A.	12.62x	1.86x	6.59x	5.61%	102B
DUKE ENERGY CORPORATION	18.5x	5.64x	11.35x	3.48%	97.45B
CONSTELLATION ENERGY CORPORATION	20.42x	3.07x	12.74x	0.67%	89.8B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.15x	5.19x	12.65x	2.95%	70.6B
Average	17.30x	5.51x	14.47x	2.61%	112.41B
Weighted average by Cap.	20.76x	5.73x	16.44x	2.68%