Valuation ENGIE

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 15/05/2026 BST			After hours 21:00:00
26.60 ^EUR	-2.71%		26.60	0.00%

05-08	A lot of noise, little impact?
05-08	Barclays: Engie Investment Case Remains 'Compelling' After Q1 Beat; Overweight Retained	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,453	32,431	38,534	37,062	54,363	64,690	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	19%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	120,032	121,207	124,026
Change	-	0.66%	20.43%	3.32%	32.7%	28.7%	0.98%	2.33%
P/E ratio	8.91x	167x	18.3x	9.28x	14.8x	14x	13.2x	12.5x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.79x	1.74x	1.66x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.14x	2.25x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.84x	0.79x	0.76x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.56x	1.48x	1.46x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8x	7.44x	7.28x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.6x	11.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.5x	22x	38.5x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.42%	4.54%	2.6%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.449	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.23%	5.45%	5.73%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.895	2.012	2.124
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.4%	72%	71.8%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,962	81,853	85,129
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,996	16,298	17,047
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,627	10,468	10,920
Net income ¹	3,661	216	2,208	4,106	3,827	4,745	5,013	5,469
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,342	56,518	59,337
Reference price ²	13.01	13.39	15.92	15.31	22.41	26.60	26.60	26.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENGIE	14.43x	1.58x	8.12x	5.08%	77.61B
NATIONAL GRID PLC	16.52x	5.73x	13.31x	3.74%	86.56B
ABU DHABI NATIONAL ENERGY COMPANY	35.94x	5.47x	15.4x	1.74%	70.41B
SEMPRA	18.42x	6.72x	14.95x	2.84%	60.7B
EON SE	16.84x	1.1x	9.23x	3.2%	56.21B
RWE AG	22.79x	2.57x	9.56x	2.32%	46.66B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	17.86x	5.02x	12.94x	3.44%	38.74B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.31x	4.87x	9.47x	4.43%	36.89B
ACWA POWER COMPANY	49.9x	19.4x	30.33x	0.49%	36.18B
AMEREN CORPORATION	20.4x	5.65x	13.03x	2.74%	30.33B
Average	22.94x	5.81x	13.63x	3%	54.03B
Weighted average by Cap.	22.07x	5.26x	13.11x	3.14%