Valuation Nexity

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-16 am EDT			5-day change	1st Jan Change
4.782 ^EUR	+2.22%		+3.73%	-46.72%

Sep. 07	T. Rowe Price Associates falls below 5% in Nexity
Aug. 28	Listen to the yellow birds

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,287	1,446	931.6	724.3	499.9	266.3	-	-
Change	-	-36.77%	-35.58%	-22.26%	-30.98%	-46.74%	-	-
Enterprise Value (EV) ¹	3,511	3,045	2,437	1,939	1,684	1,453	1,448	1,416
Change	-	-13.28%	-19.95%	-20.43%	-13.15%	-13.76%	-0.29%	-2.2%
P/E	7.07x	7.66x	48.1x	-11.6x	-2.64x	-11.2x	37.9x	7.95x
PBR	1.2x	0.74x	0.5x	0.4x	0.31x	0.17x	0.16x	0.16x
PEG	-	-0.2x	-0.5x	0x	-0x	0.1x	-0x	0x
Capitalization / Revenue	0.47x	0.31x	0.22x	0.2x	0.18x	0.11x	0.1x	0.1x
EV / Revenue	0.73x	0.65x	0.57x	0.55x	0.6x	0.57x	0.56x	0.55x
EV / EBITDA	6.53x	5.56x	5.92x	21.8x	6.8x	5.29x	4.59x	4.05x
EV / EBIT	9.47x	8.31x	9.91x	970x	112x	23.8x	13.3x	11.5x
EV / FCF	-16.1x	45x	13.6x	10.5x	9.5x	271x	73.4x	25x
FCF Yield	-6.23%	2.22%	7.37%	9.56%	10.5%	0.37%	1.36%	3.99%
Dividend per Share ²	2.5	2.5	-	-	-	-	0.125	0.125
Rate of return	6.05%	9.59%	-	-	-	-	2.61%	2.61%
EPS ²	5.85	3.4	0.35	-1.12	-3.4	-0.4254	0.1263	0.6015
Distribution rate	42.7%	73.5%	-	-	-	-	98.9%	20.8%
Net sales ¹	4,836	4,704	4,273	3,535	2,821	2,536	2,577	2,562
EBITDA ¹	537.9	547.4	412	89	247.7	274.8	315.8	349.3
EBIT ¹	370.6	366.6	246	2	15	60.95	108.9	122.9
Net income ¹	324.9	187.8	19	-62	-188.4	-23.95	7.018	33.58
Net Debt ¹	1,224	1,599	1,506	1,215	1,184	1,186	1,182	1,150
Reference price ²	41.340	26.060	16.850	13.000	8.975	4.782	4.782	4.782
Nbr of stocks (in thousands)	55,325	55,492	55,288	55,712	55,697	55,678	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/27/25	2/25/26	-	-	-

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.($)
NEXITY	-11.24x	0.57x	5.29x	-.--%	300M
QUANTA SERVICES, INC.	54.55x	2.52x	24.05x	0.07%	95B
VINCI	11.88x	1.03x	5.64x	4.92%	67.36B
LARSEN & TOUBRO LIMITED	24.45x	1.91x	18.77x	1.19%	52.65B
COMFORT SYSTEMS USA, INC.	29.59x	3.7x	20.07x	0.23%	50.56B
FERROVIAL N.V.	46.09x	3.73x	23.54x	2.1%	35.86B
EMCOR GROUP, INC.	22x	1.51x	13.93x	0.21%	31.83B
HOCHTIEF AG	25.73x	0.64x	10.55x	2.42%	31.54B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.04B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.4x	6.34x	2.87%	26.93B
Average	22.97x	1.63x	13.42x	1.94%	42.01B
Weighted average by Cap.	30.12x	1.95x	15.78x	1.9%