Valuation ENGIE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:59:21 19/06/2026 HKT			5-day change	1st Jan Change
26.79 ^EUR	-0.22%		-1.83%	+19.97%

06-19	EUROPE POWER-Week-ahead contract rises as heatwave expected	RE
06-18	High French river temperatures expected to limit nuclear power output next week	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	65,249	-	-
Change	-	3.11%	18.82%	-3.79%	46.64%	20.02%	-	-
Enterprise Value (EV) ¹	56,116	56,485	68,027	70,295	93,265	120,252	121,558	124,189
Change	-	0.66%	20.43%	3.34%	32.68%	28.94%	1.09%	2.16%
P/E	8.91x	167x	18.3x	9.28x	14.8x	14.2x	13.4x	12.7x
PBR	0.85x	0.95x	1.08x	0.9x	1.33x	1.81x	1.76x	1.69x
PEG	-	-1.8x	0x	0.1x	-1.74x	0.6x	2.2x	2.24x
Capitalization / Revenue	0.54x	0.35x	0.47x	0.5x	0.76x	0.85x	0.8x	0.76x
EV / Revenue	0.97x	0.6x	0.82x	0.95x	1.3x	1.56x	1.49x	1.45x
EV / EBITDA	5.31x	4.12x	4.53x	4.51x	6.34x	8.03x	7.46x	7.31x
EV / EBIT	8.62x	6.24x	6.75x	6.8x	9.85x	12.5x	11.6x	11.4x
EV / FCF	42.4x	25.6x	11.8x	18.7x	-10.7x	-18.5x	24.1x	33.5x
FCF Yield	2.36%	3.91%	8.51%	5.35%	-9.37%	-5.41%	4.15%	2.98%
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%	5.18%	5.4%	5.68%
EPS ²	1.46	0.08	0.87	1.65	1.51	1.888	2.003	2.117
Distribution rate	58.2%	1,750%	164%	89.7%	89.4%	73.6%	72.3%	72%
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	26.83	26.83	26.83
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	15/2/22	21/2/23	22/2/24	27/2/25	25/2/26	-	-	-

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.($)
ABU DHABI NATIONAL ENERGY COMPANY	33.62x	6.19x	16.82x	1.69%	79.89B
NATIONAL GRID PLC	13.55x	5.54x	12.13x	4.09%	79.77B
SEMPRA	17.7x	6.91x	14.49x	2.92%	59.28B
EON SE	16.47x	1.15x	9.55x	3.27%	54.05B
RWE AG	21.7x	2.53x	9.29x	2.38%	44.68B
ACWA POWER COMPANY	66.55x	22.25x	38.66x	0.28%	41.11B
PUBLIC SERVICE ENTERPRISE GROUP, INC.	18.37x	5.21x	13.18x	3.35%	39.81B
DUBAI ELECTRICITY AND WATER AUTHORITY	17.73x	5.11x	9.95x	4.45%	38.25B
VEOLIA ENVIRONNEMENT	17.52x	1.1x	6.87x	4.48%	30.3B
Average	24.80x	6.22x	14.55x	2.99%	51.91B
Weighted average by Cap.	24.30x	6.15x	14.56x	2.93%