Valuation Bouygues SA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-17 am EDT			5-day change	1st Jan Change
47.88 ^EUR	-0.15%		+2.84%	+7.91%

Jul. 15	French Competition Authority to Review Iliad, Bouygues, Orange's SFR Deal	MT
Jul. 15	EU Commission Refers Iliad's Proposed Acquisition of Certain SFR Assets to France	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,045	10,501	12,914	10,758	16,943	18,414	-	-
Change	-	-12.82%	22.98%	-16.69%	57.49%	8.68%	-	-
Enterprise Value (EV) ¹	12,986	17,941	19,165	16,824	21,147	22,871	21,893	20,775
Change	-	38.16%	6.82%	-12.21%	25.69%	8.16%	-4.28%	-5.11%
P/E	10.7x	11x	12.3x	10.2x	14.9x	14.8x	12.6x	11x
PBR	1.08x	-	1.03x	0.85x	-	1.33x	1.27x	1.25x
PEG	-	-0.8x	1.43x	9.42x	2.32x	1.78x	0.7x	0.7x
Capitalization / Revenue	0.32x	0.24x	0.23x	0.19x	0.3x	0.32x	0.32x	0.31x
EV / Revenue	0.35x	0.4x	0.34x	0.3x	0.37x	0.4x	0.38x	0.35x
EV / EBITDA	3.54x	4.56x	4.22x	3.55x	4.13x	4.45x	4.03x	3.62x
EV / EBIT	7.67x	9.14x	8.3x	6.9x	8.28x	8.88x	7.81x	6.79x
EV / FCF	11.5x	-	5.88x	6.32x	7.09x	16.2x	11.3x	9.4x
FCF Yield	8.7%	-	17%	15.8%	14.1%	6.17%	8.88%	10.6%
Dividend per Share ²	1.8	-	1.9	2	-	2.152	2.19	2.247
Rate of return	5.72%	-	5.57%	7.01%	-	4.51%	4.58%	4.7%
EPS ²	2.95	2.55	2.77	2.8	2.98	3.227	3.787	4.351
Distribution rate	61%	-	68.6%	71.4%	-	66.7%	57.8%	51.7%
Net sales ¹	37,589	44,322	56,017	56,752	56,877	56,725	57,966	59,402
EBITDA ¹	3,667	3,936	4,545	4,737	5,124	5,145	5,438	5,738
EBIT ¹	1,693	1,962	2,308	2,438	2,555	2,577	2,801	3,061
Net income ¹	1,125	973	1,040	1,058	1,138	1,241	1,461	1,680
Net Debt ¹	941	7,440	6,251	6,066	4,204	4,457	3,479	2,361
Reference price ²	31.49	28.04	34.12	28.54	44.35	47.78	47.78	47.78
Nbr of stocks (in thousands)	382,487	374,485	378,482	376,949	382,019	385,391	-	-
Announcement Date	2/24/22	2/23/23	2/27/24	3/6/25	2/26/26	-	-	-

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.($)
QUANTA SERVICES, INC.	65.05x	2.81x	27.51x	0.07%	94.32B
VINCI	13.09x	1.06x	5.81x	4.48%	71.3B
COMFORT SYSTEMS USA, INC.	38.8x	4.75x	26.33x	0.17%	58.83B
LARSEN & TOUBRO LIMITED	25.27x	1.93x	18.78x	1.23%	54.5B
FERROVIAL N.V.	55.39x	4.6x	29.44x	1.64%	45.98B
HOCHTIEF AG	33.09x	0.78x	13.13x	1.92%	39.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.88x	0.54x	8.68x	2.14%	35.71B
EMCOR GROUP, INC.	25.4x	1.65x	15.86x	0.19%	33.07B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.66x	0.29x	6.25x	6.11%	27.62B
Average	32.07x	2.05x	16.86x	2%	51.17B
Weighted average by Cap.	35.91x	2.28x	18.36x	1.75%