Valuation ENGIE Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 12:57:43 26/06/2026 +03			5-day change	1st Jan Change
27.32 ^EUR	+1.32%		-1.20%	+19.04%

12:03pm	EUROPE POWER-German Monday contract rises on reduced solar output	RE
06-24	Azevedo & Travassos Unit To Buy Engie's Smart Lighting Assets in Brazil	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	37,072	54,363	65,808	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	21.05%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	120,814	122,112	124,746
Change	-	0.66%	20.43%	3.34%	32.68%	29.54%	1.07%	2.16%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.3x	13.5x	12.8x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.83x	1.77x	1.71x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.21x	2.26x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.86x	0.8x	0.77x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.57x	1.49x	1.46x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.06x	7.5x	7.35x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.7x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.6x	24.2x	33.7x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.38%	4.13%	2.97%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.45	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.14%	5.36%	5.63%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.888	2.003	2.117
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.6%	72.4%	72%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,944	81,838	85,382
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,987	16,290	16,979
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,628	10,472	10,882
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	55,006	56,304	58,938
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.06	27.06	27.06
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
Announcement Date	2/15/22 A	2/21/23 A	2/22/24 A	2/27/25 A	2/25/26 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.($)
NATIONAL GRID PLC	14.01x	5.65x	12.35x	3.95%	82.39B
ABU DHABI NATIONAL ENERGY COMPANY	33.87x	6.23x	16.93x	1.67%	80.51B
SEMPRA	18.24x	7.06x	14.75x	2.81%	61.08B
EON SE	16.45x	1.15x	9.54x	3.28%	53.56B
RWE AG	22.14x	2.59x	9.31x	2.36%	44.66B
ACWA POWER COMPANY	65.6x	21.99x	38.2x	0.29%	40.5B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	19.03x	5.21x	13.43x	3.24%	41.18B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.54x	5.06x	9.86x	4.5%	37.84B
Average	25.86x	6.87x	15.55x	2.76%	55.21B
Weighted average by Cap.	24.83x	6.50x	15.13x	2.78%