Valuation ENGIE Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:36:09 08/07/2026 pm IST			5-day change	1st Jan Change
26.94 ^EUR	-1.63%		+1.66%	+20.81%

06/07	EUROPE POWER-German wind supply jumps, France heats up	RE
03/07	EUROPE POWER-Strong wind power supply expected next week, dip on Monday	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	66,586	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	22.48%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	1,21,424	1,22,627	1,25,271
Change	-	0.66%	20.43%	3.34%	32.68%	30.19%	0.99%	2.16%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.5x	13.7x	12.9x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.88x	1.79x	1.73x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.25x	2.27x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.87x	0.81x	0.78x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.58x	1.5x	1.47x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.09x	7.54x	7.39x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.6x	11.7x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.7x	24.3x	33.8x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.35%	4.11%	2.96%
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%	5.08%	5.29%	5.57%
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	76,963	81,804	85,350
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	15,002	16,259	16,950
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,644	10,454	10,868
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	54,838	56,041	58,685
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.38	27.38	27.38
Nbr of stocks (in thousands)	24,16,820	24,22,402	24,20,755	24,21,450	24,25,841	24,31,938	-	-
Announcement Date	15/02/22	21/02/23	22/02/24	27/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATIONAL GRID PLC	13.94x	5.74x	12.37x	3.97%	8.3TCr
ABU DHABI NATIONAL ENERGY COMPANY	34.13x	6.27x	17.03x	1.66%	8.11TCr
SEMPRA	15.58x	7.13x	14.87x	2.78%	6.18TCr
EON SE	17.28x	1.19x	9.83x	3.1%	5.69TCr
RWE AG	22.9x	2.54x	9.5x	2.32%	4.57TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.83x	5.18x	13.42x	3.27%	4.08TCr
ACWA POWER COMPANY	65.73x	22.03x	38.26x	0.29%	4.06TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	17.71x	5.11x	9.95x	4.38%	3.83TCr
AMEREN CORPORATION	21.31x	5.83x	13.35x	2.62%	3.17TCr
Average	25.27x	6.78x	15.40x	2.71%	5.33TCr
Weighted average by Cap.	24.40x	6.45x	15.06x	2.74%