Valuation VINCI

Stocks

Market Closed - Euronext Paris 19:55:00 28/08/2026 +04			5-day change	1st Jan Change
114.35 ^EUR	-0.44%		-4.15%	-4.75%

08-28	Jefferies Reiterates Its Rating on Vinci After July Traffic Figures
08-28	French and Benelux stocks-Factors to watch	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	63,366	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-5.2%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	82,252	80,817	79,385
Change	-	-1.26%	13.95%	-5.5%	12.2%	-4.27%	-1.74%	-1.77%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.6x	11.4x	10.6x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.94x	1.82x	1.71x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.46x	1.1x	1.5x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.83x	0.8x	0.78x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.07x	1.02x	0.97x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.88x	5.55x	5.23x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.33x	7.82x	7.35x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	15x	14.8x	14x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.67%	6.77%	7.15%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.316	5.822	6.362
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.65%	5.09%	5.56%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.093	10.04	10.75
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.5%	58%	59.2%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,583	79,097	81,662
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,994	14,557	15,176
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,871	10,334	10,802
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,185	5,703	6,119
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,886	17,451	16,019
Reference price ²	92.91	93.29	113.70	99.74	120.05	114.35	114.35	114.35
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	04/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

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.($)
VINCI	12.58x	1.07x	5.88x	4.65%	73.54B
QUANTA SERVICES, INC.	52.61x	2.41x	23.03x	0.07%	90.61B
LARSEN & TOUBRO LIMITED	27.06x	2.07x	20.34x	1.12%	58.17B
COMFORT SYSTEMS USA, INC.	31.27x	3.92x	21.26x	0.22%	53.36B
FERROVIAL N.V.	52.3x	4.2x	26.71x	1.7%	42.45B
HOCHTIEF AG	29.64x	0.73x	12.09x	2.09%	37.23B
EMCOR GROUP, INC.	22.6x	1.54x	14.21x	0.2%	32.65B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.15x	0.49x	7.79x	2.44%	33.25B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.54x	0.3x	6x	6.2%	27.39B
BOUYGUES SA	13.76x	0.38x	4.22x	4.83%	19.74B
Average	27.05x	1.71x	14.15x	2.35%	46.84B
Weighted average by Cap.	30.30x	1.95x	15.78x	1.98%