Valuation Engie SA Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:55:27 06/10/2026 BST			5-day change	1st Jan Change
23.40 ^EUR	+2.63%		-1.72%	+3.64%

10-01	Engie pushes back target date for agreement on Belgian nuclear assets
10-01	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	57,029	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	4.9%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	111,625	112,257	114,536
Change	-	0.66%	20.43%	3.32%	32.7%	19.69%	0.57%	2.03%
P/E	8.91x	167x	18.3x	9.28x	14.8x	12.3x	11.7x	11x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.5x	1.49x	1.42x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.5x	2.3x	1.68x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.72x	0.7x	0.67x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.42x	1.38x	1.35x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	7.38x	6.9x	6.74x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	11.5x	10.7x	10.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	29.4x	22.2x	30.6x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	3.4%	4.51%	3.27%
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%	6.04%	6.24%	6.6%
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	78,789	81,425	84,707
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,117	16,269	16,991
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,746	10,493	10,945
Net income ¹	3,661	216	2,208	4,106	3,827	4,818	4,967	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	23.45	23.45	23.45
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.($)
NATIONAL GRID PLC	12.87x	5.57x	11.9x	4.33%	75.56B
ENGIE	12.03x	1.4x	7.29x	6.2%	62.35B
SEMPRA	15.53x	6.13x	13.69x	3.37%	51.11B
EON SE	15.5x	1.1x	9.19x	3.49%	49.72B
RWE AG	19.18x	2.65x	9.16x	2.24%	46.68B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.56x	4.95x	9.58x	4.55%	37.03B
ACWA POWER COMPANY	58.72x	18.92x	33.7x	0.26%	34.9B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	16.31x	4.67x	12.23x	3.88%	34.23B
NATURGY ENERGY GROUP, S.A.	13.62x	2.02x	7.31x	6.15%	30.85B
Average	20.04x	5.27x	12.67x	3.83%	46.94B
Weighted average by Cap.	18.52x	4.89x	12.10x	3.94%