Valuation ENGIE Xetra

Stocks

Real-time Estimate Tradegate 12:05:42 01/10/2026 BST			5-day change	1st Jan Change
22.63 ^EUR	-0.75%		-3.63%	+0.98%

08:19am	Engie pushes back target date for agreement on Belgian nuclear assets
05:45am	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,062	54,363	55,472	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	2.04%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	110,068	110,700	112,979
Change	-	0.66%	20.43%	3.32%	32.7%	18.02%	0.57%	2.06%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12x	11.4x	10.7x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.46x	1.45x	1.38x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.24x	1.64x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.7x	0.68x	0.65x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.4x	1.36x	1.33x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.28x	6.8x	6.65x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.3x	10.5x	10.3x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29x	21.9x	30.2x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.44%	4.57%	3.31%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.417	1.464	1.547
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	6.21%	6.42%	6.78%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.902	1.999	2.129
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	74.5%	73.2%	72.7%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	78,798	81,435	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,119	16,271	16,991
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,748	10,495	10,945
Net income ¹	3,661	216	2,208	4,106	3,827	4,819	4,968	5,372
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,596	55,228	57,507
Reference price ²	13.01	13.39	15.92	15.31	22.41	22.81	22.81	22.81
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,431,938	-	-
Announcement Date	15/02/22	21/02/23	22/02/24	27/02/25	25/02/26	-	-	-

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.($)
NATIONAL GRID PLC	12.83x	5.55x	11.88x	4.34%	75.67B
ENGIE	11.99x	1.4x	7.28x	6.21%	62.99B
SEMPRA	15.49x	6.13x	13.67x	3.38%	50.98B
EON SE	15.4x	1.1x	9.16x	3.51%	50.05B
RWE AG	19.41x	2.67x	9.24x	2.21%	47.85B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.55%	37.03B
ACWA POWER COMPANY	57.49x	18.6x	33.13x	0.27%	34.16B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16x	4.62x	12.09x	3.96%	33.56B
AMEREN CORPORATION	18.41x	5.46x	12.27x	3.03%	27.51B
Average	20.40x	5.61x	13.14x	3.5%	46.65B
Weighted average by Cap.	18.67x	5.07x	12.35x	3.73%