Valuation Nexity

Stocks

Market Closed - Euronext Paris 19:55:00 30/10/2026 +03			5-day change	1st Jan Change
3.902 ^EUR	-4.08%		-10.30%	-56.52%

10-23	Nexity: Adapt. Once again.
10-23	French and Benelux stocks-Factors to watch Oct 23	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	217.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-56.54%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,619	1,594	1,366
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-3.87%	-1.54%	-14.32%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-7.03x	29x	9.27x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.14x	0.14x	0.13x
PEG	-	-0.2x	-0.5x	0x	-0x	0.1x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.09x	0.09x	0.09x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.66x	0.67x	0.55x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	6.14x	5.18x	3.99x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	36.1x	18.4x	11.5x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	-102x	33.8x	25.6x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	-0.98%	2.96%	3.91%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.1	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.56%	3.2%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.5554	0.1345	0.4211
Distribution rate	42.7%	73.5%	-	-	-	-	74.3%	29.7%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,438	2,389	2,485
EBITDA ¹	537.9	547.4	412	89	247.7	263.6	307.5	342.5
EBIT ¹	370.6	366.6	246	2	15	44.82	86.81	118.6
Net income ¹	324.9	187.8	19	-62	-188.4	-36.51	3.968	23.53
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,402	1,377	1,149
Reference price ²	41.340	26.060	16.850	13.000	8.975	3.902	3.902	3.902
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/28/24 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEXITY	-7.03x	0.66x	6.14x	-.--%	243M
QUANTA SERVICES, INC.	48.31x	2.37x	22.88x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.94x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.36x	0.34x	6.7x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	22.89x	1.59x	13.29x	1.88%	41.77B
Weighted average by Cap.	28.98x	1.86x	15.47x	1.89%