Valuation ENGIE

Equities

Market Closed - Euronext Paris Other stock markets 09:25:00 17/04/2026 pm IST			5-day change	1st Jan Change
27.97 ^EUR	-1.10%		-3.98%	+24.81%

17/04	European Stocks Rise in Friday Trading Following Middle East War Ceasefire	MT
17/04	EUROPE POWER-Rising wind supply weighs on spot price	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,453	32,431	38,534	37,062	54,363	68,021	-	-
Change	-	3.11%	18.82%	-3.82%	46.68%	25.12%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,285	93,265	1,22,111	1,22,473	1,25,642
Change	-	0.66%	20.43%	3.32%	32.7%	30.93%	0.3%	2.59%
P/E ratio	8.91x	167x	18.3x	9.28x	14.8x	15.3x	13.9x	13.6x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.95x	1.85x	1.77x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.7x	1.39x	5.44x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.88x	0.85x	0.88x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.58x	1.53x	1.62x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.27x	7.69x	7.5x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	13x	12.1x	11.9x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-96.3x	28.7x	49.9x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-1.04%	3.48%	2%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.381	1.429	1.506
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	4.94%	5.11%	5.38%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.83	2.013	2.064
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	75.4%	71%	73%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	77,513	80,155	77,606
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,773	15,934	16,753
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,390	10,119	10,594
Net income ¹	3,661	216	2,208	4,106	3,827	4,486	4,849	5,262
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	54,090	54,451	57,621
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.97	27.97	27.97
Nbr of stocks (in thousands)	24,16,820	24,22,402	24,20,755	24,20,755	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENGIE	15.45x	1.63x	8.32x	4.88%	8.1TCr
NATIONAL GRID PLC	16.41x	5.59x	13.26x	3.75%	8.66TCr
ABU DHABI NATIONAL ENERGY COMPANY	38.44x	5.78x	16.29x	1.63%	7.53TCr
SEMPRA	18.83x	7.06x	15.82x	2.78%	6.26TCr
EON SE	18.36x	1.15x	9.73x	3.07%	5.91TCr
RWE AG	22.02x	2.54x	10.16x	2.24%	4.85TCr
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.9x	5.38x	13.5x	3.24%	4.09TCr
DUBAI ELECTRICITY AND WATER AUTHORITY	16.39x	4.96x	9.65x	4.54%	3.74TCr
ACWA POWER COMPANY	40.38x	18.13x	27.46x	0.45%	3.6TCr
Average	22.80x	5.80x	13.80x	2.95%	5.86TCr
Weighted average by Cap.	22.26x	5.20x	13.29x	3.08%