Valuation ENGIE

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-01-12 am EST			After hours 12:44:40 pm
23.81 ^EUR	0.00%		23.82	+0.06%

04:45am	EUROPE POWER-Lower wind power supply lifts German spot contract	RE
01:25am	Engie to Buy Back 2.2 Million Shares

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	30,212	31,453	32,431	38,534	37,062	57,759	57,759	-
Change	-	4.1%	3.11%	18.82%	-3.82%	55.85%	0%	-
Enterprise Value (EV) ¹	52,670	56,116	56,485	68,027	70,285	101,357	104,017	105,859
Change	-	6.54%	0.66%	20.43%	3.32%	44.21%	2.62%	1.77%
P/E ratio	-17.6x	8.91x	167x	18.3x	9.28x	12.9x	13.6x	12.7x
PBR	1.05x	0.85x	0.95x	1.08x	0.9x	1.64x	1.59x	1.54x
PEG	-	-0x	-1.8x	0x	0.1x	1.1x	-2.54x	1.73x
Capitalization / Revenue	0.54x	0.54x	0.35x	0.47x	0.5x	0.78x	0.79x	0.78x
EV / Revenue	0.94x	0.97x	0.6x	0.82x	0.95x	1.37x	1.42x	1.42x
EV / EBITDA	5.68x	5.31x	4.12x	4.53x	4.51x	6.89x	7.24x	7.09x
EV / EBIT	11.9x	8.62x	6.24x	6.75x	6.8x	10.8x	11.4x	11.2x
EV / FCF	21.3x	42.4x	25.6x	11.8x	18.7x	6.39x	26.9x	26.2x
FCF Yield	4.7%	2.36%	3.91%	8.51%	5.35%	15.7%	3.71%	3.81%
Dividend per Share ²	0.53	0.85	1.4	1.43	1.48	1.375	1.365	1.39
Rate of return	4.23%	6.53%	10.5%	8.98%	9.67%	5.77%	5.73%	5.84%
EPS ²	-0.71	1.46	0.08	0.87	1.65	1.852	1.753	1.881
Distribution rate	-74.6%	58.2%	1,750%	164%	89.7%	74.2%	77.9%	73.9%
Net sales ¹	55,751	57,866	93,865	82,565	73,812	73,778	73,350	74,328
EBITDA ¹	9,276	10,563	13,713	15,017	15,600	14,709	14,365	14,927
EBIT ¹	4,441	6,513	9,045	10,084	10,341	9,391	9,131	9,493
Net income ¹	-1,536	3,661	216	2,208	4,106	4,562	4,269	4,612
Net Debt ¹	22,458	24,663	24,054	29,493	33,223	43,598	46,258	48,100
Reference price ²	12.52	13.01	13.39	15.92	15.31	23.81	23.81	23.81
Nbr of stocks (in thousands)	2,413,131	2,416,820	2,422,402	2,420,755	2,420,755	2,425,841	2,425,841	-
Announcement Date	2/26/21	2/15/22	2/21/23	2/22/24	2/27/25	-	-	-

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	12.86x	1.37x	6.89x	5.77%	67.19B
ABU DHABI NATIONAL ENERGY COMPANY	43.71x	6.92x	20.49x	1.37%	93.67B
NATIONAL GRID PLC	15.42x	5.31x	12.91x	4.03%	79.32B
SEMPRA	21.99x	6.53x	15.57x	2.89%	57.97B
EON SE	14.41x	1.04x	9.03x	3.39%	51.17B
RWE AG	21.26x	2.01x	9.69x	2.5%	39.82B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.64x	5.35x	13.49x	3.2%	39.27B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.65x	5.15x	9.96x	4.35%	38.8B
ACWA POWER COMPANY	63.93x	20.57x	34.15x	0.63%	35.16B
Average	25.54x	6.03x	14.69x	3.13%	55.82B
Weighted average by Cap.	25.29x	5.59x	14.48x	3.17%