Valuation ENGIE

Equities

Real-time Euronext Paris Other stock markets 12:45:54 11/02/2026 GMT			5-day change	1st Jan Change
26.50 ^EUR	+1.57%		+1.92%	+18.25%

12:02pm	EUROPE POWER-Prices mostly down on milder weather	RE
02-10	EUROPE POWER-French spot power plummets on gains in regional wind supply	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,212	31,453	32,431	38,534	37,062	63,290	63,290	-
Change	-	4.1%	3.11%	18.82%	-3.82%	70.77%	0%	-
Enterprise Value (EV) ¹	52,670	56,116	56,485	68,027	70,285	106,545	109,101	110,987
Change	-	6.54%	0.66%	20.43%	3.32%	51.59%	2.4%	1.73%
P/E ratio	-17.6x	8.91x	167x	18.3x	9.28x	13.9x	14.6x	13.5x
PBR	1.05x	0.85x	0.95x	1.08x	0.9x	1.83x	1.79x	1.73x
PEG	-	-0x	-1.8x	0x	0.1x	1x	-2.76x	1.68x
Capitalization / Revenue	0.54x	0.54x	0.35x	0.47x	0.5x	0.87x	0.88x	0.86x
EV / Revenue	0.94x	0.97x	0.6x	0.82x	0.95x	1.47x	1.51x	1.51x
EV / EBITDA	5.68x	5.31x	4.12x	4.53x	4.51x	7.23x	7.59x	7.46x
EV / EBIT	11.9x	8.62x	6.24x	6.75x	6.8x	11.4x	12x	11.8x
EV / FCF	21.3x	42.4x	25.6x	11.8x	18.7x	13.8x	27.8x	29.5x
FCF Yield	4.7%	2.36%	3.91%	8.51%	5.35%	7.26%	3.59%	3.39%
Dividend per Share ²	0.53	0.85	1.4	1.43	1.48	1.395	1.381	1.41
Rate of return	4.23%	6.53%	10.5%	8.98%	9.67%	5.35%	5.29%	5.41%
EPS ²	-0.71	1.46	0.08	0.87	1.65	1.883	1.784	1.927
Distribution rate	-74.6%	58.2%	1,750%	164%	89.7%	74.1%	77.4%	73.2%
Net sales ¹	55,751	57,866	93,865	82,565	73,812	72,666	72,039	73,657
EBITDA ¹	9,276	10,563	13,713	15,017	15,600	14,727	14,376	14,878
EBIT ¹	4,441	6,513	9,045	10,084	10,341	9,311	9,063	9,409
Net income ¹	-1,536	3,661	216	2,208	4,106	4,711	4,448	4,782
Net Debt ¹	22,458	24,663	24,054	29,493	33,223	43,255	45,811	47,697
Reference price ²	12.52	13.01	13.39	15.92	15.31	26.09	26.09	26.09
Nbr of stocks (in thousands)	2,413,131	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,425,841	-
Announcement Date	26/02/21	15/02/22	21/02/23	22/02/24	27/02/25	-	-	-

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	13.85x	1.47x	7.23x	5.35%	75.32B
ABU DHABI NATIONAL ENERGY COMPANY	45.14x	7.12x	21.07x	1.33%	96.72B
NATIONAL GRID PLC	16.73x	5.65x	13.55x	3.73%	87.79B
SEMPRA	22.57x	6.59x	15.85x	2.87%	58.55B
EON SE	16.21x	1.05x	9.33x	3.19%	55.55B
RWE AG	23.62x	2.2x	10.51x	2.23%	45.33B
DUBAI ELECTRICITY AND WATER AUTHORITY	19.37x	5.61x	10.85x	3.96%	42.6B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.93x	5.54x	14.01x	3.02%	41.53B
ACWA POWER COMPANY	66.01x	21.36x	34.48x	0.66%	37.32B
AMEREN CORPORATION	21.06x	5.59x	13.48x	2.69%	28.61B
Average	26.45x	6.22x	15.04x	2.9%	56.93B
Weighted average by Cap.	26.15x	5.74x	14.77x	2.99%