Valuation Voltalia

Stocks

Real-time Euronext Paris 09:40:54 12/11/2026 GMT			5-day change	1st Jan Change
3.885 ^EUR	+0.39%		-1.65%	-50.13%

10-23	French and Benelux stocks-Factors to watch Oct 23	RE
10-23	Voltalia lifts revenue 6% at constant exchange rates in the third quarter

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,872	2,232	1,365	930.9	1,020	506.8	-	-
Change	-	19.19%	-38.85%	-31.78%	9.53%	-50.3%	-	-
Enterprise Value (EV) ¹	2,631	3,161	2,955	2,873	3,198	2,844	2,901	2,989
Change	-	20.17%	-6.53%	-2.78%	11.3%	-11.06%	2.02%	3.03%
P/E	-1,414x	-	45.3x	-44.6x	-9.16x	-6.75x	33.3x	18.5x
PBR	3x	-	1.08x	0.88x	1.07x	0.51x	0.49x	0.47x
PEG	-	-	-	0x	-0x	0.2x	-0x	0.2x
Capitalization / Revenue	4.55x	4.76x	2.76x	1.7x	1.73x	0.77x	0.7x	0.64x
EV / Revenue	6.39x	6.74x	5.97x	5.25x	5.44x	4.34x	4x	3.76x
EV / EBITDA	19.1x	23x	12.3x	13.4x	15.1x	13.3x	9.94x	9.02x
EV / EBIT	42.6x	56.5x	24.8x	31.9x	45.7x	48.4x	22.6x	18.7x
EV / FCF	-12.1x	-	-6.41x	-14.6x	-26.2x	-15.6x	-16.5x	-23.3x
FCF Yield	-8.3%	-	-15.6%	-6.86%	-3.82%	-6.39%	-6.05%	-4.3%
Dividend per Share ²	-	-	-	-	-	-	-	0.025
Rate of return	-	-	-	-	-	-	-	0.65%
EPS ²	-0.0139	-	0.23	-0.16	-0.85	-0.5732	0.1164	0.2086
Distribution rate	-	-	-	-	-	-	-	12%
Net sales ¹	411.9	469	495	547	587.8	654.7	724.9	795.7
EBITDA ¹	137.5	137.4	241	215.1	211.3	213.8	291.9	331.5
EBIT ¹	61.81	55.91	119	90	70	58.75	128.6	159.7
Net income ¹	-1.616	-7.174	30	-20.9	-128.1	-70.23	6.374	28.3
Net Debt ¹	758.6	929.9	1,590	1,942	2,178	2,337	2,395	2,483
Reference price ²	19.660	17.060	10.420	7.130	7.790	3.870	3.870	3.870
Nbr of stocks (in thousands)	95,232	130,805	130,959	130,565	130,893	130,950	-	-
Announcement Date	24/03/22	23/03/23	02/04/24	13/03/25	12/03/26	-	-	-

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.($)
VOLTALIA	-6.75x	4.34x	13.3x	-.--%	562M
GE VERNOVA INC.	25.47x	4.23x	29.55x	0.25%	213B
NEXTERA ENERGY	21.07x	9.37x	16.8x	2.89%	180B
IBERDROLA, S.A.	21.98x	4.54x	12.69x	3.15%	172B
SOUTHERN COMPANY	21.44x	6x	13.15x	3.22%	109B
ENEL S.P.A.	13.5x	1.92x	6.87x	5.24%	108B
CHINA YANGTZE POWER CO., LTD.	21.51x	11.84x	15.37x	3.25%	108B
DUKE ENERGY CORPORATION	19.01x	5.73x	11.48x	3.37%	100B
CONSTELLATION ENERGY CORPORATION	22.19x	3.26x	14.02x	0.61%	96.6B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.98x	5.22x	12.47x	2.98%	70.36B
Average	17.94x	5.65x	14.57x	2.5%	116B
Weighted average by Cap.	21.22x	5.85x	16.17x	2.59%