Company Valuation: Bouygues SA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 12,045 10,501 12,914 10,758 16,943 18,819 - -
Change - -12.82% 22.98% -16.69% 57.49% 11.08% - -
Enterprise Value (EV) 1 12,986 17,941 19,165 16,824 21,147 24,009 22,344 21,248
Change - 38.16% 6.82% -12.21% 25.69% 13.54% -6.94% -4.9%
P/E 10.7x 11x 12.3x 10.2x 14.9x 14.9x 12.8x 11.2x
PBR 1.08x - 1.03x 0.85x - 1.38x 1.29x 1.28x
PEG - -0.8x 1.43x 9.42x 2.32x 1.52x 0.8x 0.8x
Capitalization / Revenue 0.32x 0.24x 0.23x 0.19x 0.3x 0.33x 0.32x 0.32x
EV / Revenue 0.35x 0.4x 0.34x 0.3x 0.37x 0.42x 0.39x 0.36x
EV / EBITDA 3.54x 4.56x 4.22x 3.55x 4.13x 4.66x 4.1x 3.7x
EV / EBIT 7.67x 9.14x 8.3x 6.9x 8.28x 9.17x 7.92x 6.92x
EV / FCF 11.5x - 5.88x 6.32x 7.09x 20.8x 11.5x 9.61x
FCF Yield 8.7% - 17% 15.8% 14.1% 4.81% 8.7% 10.4%
Dividend per Share 2 1.8 - 1.9 2 - 2.152 2.19 2.247
Rate of return 5.72% - 5.57% 7.01% - 4.41% 4.49% 4.61%
EPS 2 2.95 2.55 2.77 2.8 2.98 3.272 3.808 4.362
Distribution rate 61% - 68.6% 71.4% - 65.8% 57.5% 51.5%
Net sales 1 37,589 44,322 56,017 56,752 56,877 56,722 58,025 59,494
EBITDA 1 3,667 3,936 4,545 4,737 5,124 5,148 5,447 5,742
EBIT 1 1,693 1,962 2,308 2,438 2,555 2,618 2,820 3,072
Net income 1 1,125 973 1,040 1,058 1,138 1,254 1,461 1,675
Net Debt 1 941 7,440 6,251 6,066 4,204 5,190 3,524 2,429
Reference price 2 31.49 28.04 34.12 28.54 44.35 48.76 48.76 48.76
Nbr of stocks (in thousands) 382,487 374,485 378,482 376,949 382,019 385,957 - -
Announcement Date 24/02/22 23/02/23 27/02/24 06/03/25 26/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.9x0.42x4.66x4.41% 21.65B
59.37x2.66x25.42x0.07% 100B
13.56x1.14x6.23x4.32% 78.12B
35.69x4.5x24.42x0.19% 60.77B
26.21x2.02x19.9x1.17% 56.76B
53.87x4.61x29x1.55% 47.07B
30.9x0.76x12.55x2% 38.36B
25.07x1.7x15.99x0.19% 35.17B
26.78x0.54x8.38x2.34% 35.16B
4.84x0.3x5.82x5.89% 28.75B
Average 29.12x 1.86x 15.24x 2.21% 50.22B
Weighted average by Cap. 33.22x 2.16x 17.17x 1.84%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. EN Stock
  4. Valuation Bouygues SA