Valuation Bouygues SA

Stocks

Market Closed - Euronext Paris 18:55:00 16/10/2026 +03			5-day change	1st Jan Change
41.51 ^EUR	+1.39%		+3.00%	-6.40%

10-01	Berenberg Starts Bouygues at Buy on SFR Acquisition Deal	MT
10-01	Berenberg Begins Bouygues Coverage with Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	16,021	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	-5.44%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	20,473	19,413	18,567
Change	-	38.16%	6.82%	-12.21%	25.69%	-3.19%	-5.18%	-4.36%
P/E	10.7x	11x	12.3x	10.2x	14.9x	12.9x	11.1x	9.69x
PBR	1.08x	-	1.03x	0.85x	-	1.16x	1.09x	1.07x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.66x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.28x	0.27x	0.27x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.36x	0.33x	0.31x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	3.97x	3.58x	3.19x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.03x	7.09x	6.19x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	13.6x	9.9x	8.34x
FCF Yield	8.7%	-	17%	15.8%	14.1%	7.37%	10.1%	12%
Dividend per Share ²	1.8	-	1.9	2	-	2.135	2.2	2.265
Rate of return	5.72%	-	5.57%	7.01%	-	5.14%	5.3%	5.46%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.212	3.729	4.284
Distribution rate	61%	-	68.6%	71.4%	-	66.5%	59%	52.9%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,843	58,360	60,051
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,161	5,415	5,816
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,548	2,738	3,001
Net income ¹	1,125	973	1,040	1,058	1,138	1,231	1,432	1,654
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,452	3,392	2,546
Reference price ²	31.49	28.04	34.12	28.54	44.35	41.51	41.51	41.51
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,957	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/27/24 A	3/6/25 A	2/26/26 A	-	-	-

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.($)
BOUYGUES SA	12.66x	0.35x	3.93x	5.22%	17.7B
QUANTA SERVICES, INC.	55.44x	2.56x	24.42x	0.07%	96.55B
VINCI	11.84x	1.03x	5.61x	4.93%	66.83B
LARSEN & TOUBRO LIMITED	24.61x	1.92x	18.87x	1.18%	53.1B
COMFORT SYSTEMS USA, INC.	30.5x	3.81x	20.69x	0.22%	52.05B
FERROVIAL N.V.	45.07x	3.66x	23.1x	2.15%	34.92B
EMCOR GROUP, INC.	22.33x	1.53x	14.15x	0.21%	32.31B
HOCHTIEF AG	25.44x	0.63x	10.43x	2.44%	31.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.14x	0.32x	6.03x	5.48%	27.53B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.28x	0.4x	6.28x	2.9%	26.59B
Average	25.43x	1.62x	13.35x	2.48%	43.86B
Weighted average by Cap.	29.76x	1.91x	15.51x	2.03%