Valuation ENGIE London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 16:44:58 12/06/2026 +04			5-day change	1st Jan Change
27.24 ^EUR	-0.69%		+1.61%	+22.37%

01:24pm	EUROPE POWER-Forward contracts fall, tracking lower gas costs	RE
06-11	Intesa Strengthens CIB Presence in Europe, 2025 Transactions Exceed €170bn	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,453	32,431	38,534	37,072	54,363	66,659	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	22.62%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	121,663	122,968	125,600
Change	-	0.66%	20.43%	3.34%	32.68%	30.45%	1.07%	2.14%
P/E Ratio	8.91x	167x	18.3x	9.28x	14.8x	14.5x	13.6x	12.9x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.85x	1.8x	1.73x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.2x	2.26x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.87x	0.81x	0.78x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.58x	1.5x	1.47x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.12x	7.55x	7.4x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.6x	11.7x	11.5x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.7x	22.3x	38.9x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.34%	4.47%	2.57%
Dividend per Share ²	0.85	1.4	1.43	1.48	1.35	1.39	1.449	1.524
Rate of return	6.53%	10.5%	8.98%	9.67%	6.02%	5.07%	5.28%	5.56%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.895	2.012	2.127
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.4%	72%	71.7%
Net sales ¹	57,866	93,865	82,565	73,812	71,944	76,944	81,838	85,382
EBITDA ¹	10,563	13,713	15,017	15,600	14,700	14,982	16,284	16,979
EBIT ¹	6,513	9,045	10,084	10,341	9,471	9,622	10,465	10,882
Net income ¹	3,661	216	2,208	4,106	3,827	4,745	5,013	5,469
Net Debt ¹	24,663	24,054	29,493	33,223	38,902	55,004	56,309	58,940
Reference price ²	13.01	13.39	15.92	15.31	22.41	27.41	27.41	27.41
Nbr of stocks (in thousands)	2,416,820	2,422,402	2,420,755	2,421,450	2,425,841	2,431,938	-	-
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.($)
NATIONAL GRID PLC	13.51x	5.55x	12.08x	4.11%	80.19B
ABU DHABI NATIONAL ENERGY COMPANY	29.5x	5.57x	15.12x	1.92%	70.1B
SEMPRA	17.87x	6.95x	14.58x	2.9%	59.84B
EON SE	16.81x	1.17x	9.65x	3.21%	55.4B
RWE AG	22.64x	2.57x	9.42x	2.28%	46.85B
ACWA POWER COMPANY	65.93x	22.08x	38.36x	0.28%	40.72B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.11x	5.16x	13.07x	3.39%	39.26B
DUBAI ELECTRICITY AND WATER AUTHORITY	16.72x	4.87x	9.48x	4.72%	36.07B
AMEREN CORPORATION	20.16x	5.58x	12.86x	2.78%	29.96B
Average	24.58x	6.61x	14.96x	2.84%	50.93B
Weighted average by Cap.	23.59x	6.28x	14.57x	2.88%