Valuation VINCI London S.E.

Stocks

Market Closed - London S.E. Other stock markets 18:30:00 31/07/2026 +03			5-day change	1st Jan Change
122.55 ^EUR	-1.39%		+3.55%	+2.16%

07-31	Vinci to Buy Back Up to $345.9 Million in Shares	DJ
07-31	Sicily's SAC says Adani, Vinci, Schiphol among bidders for Catania airport	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	67,910	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	1.6%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	86,813	85,434	84,045
Change	-	-1.26%	13.95%	-5.5%	12.2%	1.04%	-1.59%	-1.63%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	13.6x	12.2x	11.5x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	2.06x	1.95x	1.82x
PEG	-	0.2x	1.46x	3.86x	5.33x	3.03x	1.1x	1.72x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.89x	0.86x	0.83x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.14x	1.08x	1.03x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	6.23x	5.89x	5.56x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.81x	8.29x	7.81x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15.9x	15.7x	14.9x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.28%	6.38%	6.71%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.297	5.808	6.338
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.32%	4.74%	5.17%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.038	10.01	10.67
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.6%	58%	59.4%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,471	78,955	81,482
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,937	14,511	15,107
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,851	10,309	10,764
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,162	5,666	6,060
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,903	17,524	16,135
Reference price ²	92.91	93.29	113.70	99.74	120.05	122.55	122.55	122.55
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	2/4/22 A	2/9/23 A	2/7/24 A	2/6/25 A	2/5/26 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.($)
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.15%	56.76B
FERROVIAL N.V.	53.87x	4.61x	28.88x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.21x	0.54x	8.37x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
BOUYGUES SA	14.9x	0.42x	4.66x	4.41%	21.65B
Average	30.67x	1.95x	16.22x	1.98%	47.11B
Weighted average by Cap.	36.71x	2.35x	19.17x	1.38%