Valuation VINCI

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-02-06 am EST			5-day change	1st Jan Change
134.20 ^EUR	+9.91%		+10.77%	+11.79%

Feb. 06	European Stocks Track Higher in Friday Trading; Stellantis Tanks on $26.5 Billion Write-Down	MT
Feb. 06	The CAC 40 Rebounds, Approaching 8,300 Points, as Stellantis Plummets

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	45,729	52,759	52,578	64,905	56,163	74,398	74,398	-
Change	-	15.37%	-0.34%	23.45%	-13.47%	32.47%	0%	-
Enterprise Value (EV) ¹	63,718	72,025	71,114	81,031	76,578	94,652	91,486	91,420
Change	-	13.04%	-1.26%	13.95%	-5.5%	23.6%	-3.35%	-0.07%
P/E ratio	37x	20.6x	12.5x	13.9x	11.8x	13.9x	14.6x	13.2x
PBR	2.19x	2.38x	2.05x	2.3x	1.92x	2.37x	2.14x	2.05x
PEG	-	0x	0.2x	1.46x	3.86x	5.33x	1.84x	1.3x
Capitalization / Revenue	1.06x	1.07x	0.85x	0.94x	0.78x	0.9x	0.98x	0.95x
EV / Revenue	1.47x	1.46x	1.15x	1.18x	1.07x	1.28x	1.2x	1.17x
EV / EBITDA	10.8x	9.14x	6.96x	6.77x	6.03x	7.07x	6.62x	6.34x
EV / EBIT	22.3x	15.2x	10.4x	9.7x	8.51x	10.1x	9.46x	8.97x
EV / FCF	16x	13.6x	17.2x	12.2x	11.2x	19.7x	17.4x	16.6x
FCF Yield	6.26%	7.33%	5.83%	8.18%	8.89%	5.06%	5.73%	6.03%
Dividend per Share ²	2.04	2.9	4	4.5	4.75	4.816	5.137	5.723
Rate of return	2.51%	3.12%	4.29%	3.96%	4.76%	3.59%	3.83%	4.26%
EPS ²	2.2	4.51	7.47	8.18	8.43	8.65	9.168	10.13
Distribution rate	92.7%	64.3%	53.5%	55%	56.3%	56.7%	56%	56.5%
Net sales ¹	43,234	49,396	61,675	68,838	71,623	74,599	75,959	78,419
EBITDA ¹	5,919	7,884	10,215	11,964	12,689	13,507	13,829	14,421
EBIT ¹	2,859	4,723	6,824	8,357	8,997	9,558	9,671	10,193
Net income ¹	1,242	2,597	4,259	4,702	4,863	4,903	5,367	5,792
Net Debt ¹	17,989	19,266	18,536	16,126	20,415	20,253	17,087	17,021
Reference price ²	81.36	92.91	93.29	113.70	99.74	134.20	134.20	134.20
Nbr of stocks (in thousands)	562,062	567,846	563,597	570,844	563,091	554,385	554,385	-
Announcement Date	2/5/21	2/4/22	2/9/23	2/7/24	2/6/25	2/5/26	-	-

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.($)
VINCI	15.8x	1.28x	7.07x	3.59%	87.89B
QUANTA SERVICES, INC.	74.89x	2.86x	28.34x	0.08%	75.77B
LARSEN & TOUBRO LIMITED	31.17x	2.25x	21.52x	1%	61.75B
FERROVIAL SE	50.32x	5.26x	34.78x	1.34%	50.95B
COMFORT SYSTEMS USA, INC.	46.84x	4.85x	31.87x	0.16%	43.3B
EMCOR GROUP, INC.	30.32x	1.96x	18.93x	0.13%	34.22B
HOCHTIEF AG	32.75x	0.74x	12.83x	1.77%	32.5B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.27x	5.06x	5.37%	30.19B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.62x	0.52x	8.47x	2.24%	29.25B
WSP GLOBAL INC.	35.73x	2.79x	15.2x	0.56%	26.27B
Average	35.19x	2.28x	18.41x	1.62%	47.21B
Weighted average by Cap.	37.32x	2.40x	19.31x	1.62%