Valuation Eiffage S.A.

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 10/06/2026 pm IST			After hours 12:48:20 am
123.40 ^EUR	+0.20%		122.98	-0.34%

05/06	Getlink remains a market darling
05/06	French and Benelux stocks-Factors to watch June 5	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,977	8,763	9,358	8,090	11,781	11,733	-	-
Change	-	-2.38%	6.79%	-13.55%	45.63%	-0.41%	-	-
Enterprise Value (EV) ¹	19,431	18,929	19,274	17,504	20,329	20,148	19,223	18,206
Change	-	-2.58%	1.82%	-9.18%	16.14%	-0.89%	-4.59%	-5.29%
P/E ratio	11.3x	9.72x	9.11x	7.65x	11.1x	10.9x	9.66x	9.15x
PBR	1.59x	1.46x	1.47x	1.24x	-	1.46x	1.32x	1.22x
PEG	-	0.5x	0.7x	1.94x	-20.48x	4.35x	0.7x	1.63x
Capitalization / Revenue	0.47x	0.42x	0.43x	0.35x	0.47x	0.45x	0.44x	0.42x
EV / Revenue	1.01x	0.92x	0.88x	0.75x	0.8x	0.77x	0.71x	0.66x
EV / EBITDA	6.12x	5.43x	5.05x	4.45x	4.84x	4.64x	4.31x	3.97x
EV / EBIT	10.1x	8.56x	8.02x	7.07x	7.81x	7.5x	6.88x	6.29x
EV / FCF	11.5x	9.81x	7.85x	6.31x	9.66x	12.2x	10.8x	9.42x
FCF Yield	8.73%	10.2%	12.7%	15.8%	10.4%	8.2%	9.29%	10.6%
Dividend per Share ²	3.1	3.6	4.1	4.7	4.8	5.092	5.709	6.137
Rate of return	3.43%	3.92%	4.23%	5.55%	3.92%	4.13%	4.64%	4.98%
EPS ²	7.98	9.46	10.65	11.07	11.01	11.29	12.74	13.46
Distribution rate	38.8%	38.1%	38.5%	42.5%	43.6%	45.1%	44.8%	45.6%
Net sales ¹	19,197	20,687	21,832	23,429	25,313	26,138	26,966	27,614
EBITDA ¹	3,177	3,484	3,815	3,934	4,197	4,339	4,462	4,590
EBIT ¹	1,919	2,212	2,403	2,476	2,603	2,687	2,795	2,895
Net income ¹	777	896	1,013	1,041	1,022	1,079	1,224	1,296
Net Debt ¹	10,454	10,166	9,916	9,414	8,548	8,415	7,490	6,473
Reference price ²	90.46	91.92	97.02	84.72	122.40	123.15	123.15	123.15
Nbr of stocks (in thousands)	99,237	95,337	96,454	95,491	96,252	95,082	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	26/02/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EIFFAGE S.A.	10.91x	0.77x	4.64x	4.14%	1.35TCr
QUANTA SERVICES, INC.	71.46x	3.08x	30.08x	0.06%	10TCr
VINCI	13.58x	1.12x	6.16x	4.33%	7.82TCr
COMFORT SYSTEMS USA, INC.	42.45x	5.28x	29.3x	0.16%	6.44TCr
LARSEN & TOUBRO LIMITED	25.82x	1.96x	19x	1.19%	5.63TCr
FERROVIAL N.V.	55.28x	4.65x	29.79x	1.53%	4.72TCr
HOCHTIEF AG	33.77x	0.8x	13.23x	1.87%	4.02TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.15x	0.57x	9.05x	2.11%	3.59TCr
EMCOR GROUP, INC.	28.35x	1.84x	17.77x	0.17%	3.68TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.82x	0.3x	6.32x	5.89%	2.87TCr
Average	31.46x	2.04x	16.53x	2.14%	5.05TCr
Weighted average by Cap.	37.57x	2.41x	19.25x	1.74%