|
Market Closed -
Deutsche Boerse AG
22:46:23 15/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 110.60 EUR | -1.03% |
|
-2.73% | -7.79% |
| 09-10 | Vinci Amasses 84% Stake in All for One Group | MT |
| 09-08 | VINCI : Berenberg keeps its Buy rating | ZD |
Company Valuation: VINCI
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 | 61,288 | - | - |
| Change | - | -0.34% | 23.45% | -13.47% | 19.01% | -8.31% | - | - |
| Enterprise Value (EV) 1 | 72,025 | 71,114 | 81,031 | 76,578 | 85,917 | 80,179 | 78,746 | 77,368 |
| Change | - | -1.26% | 13.95% | -5.5% | 12.2% | -6.68% | -1.79% | -1.75% |
| P/E | 20.6x | 12.5x | 13.9x | 11.8x | 13.9x | 12.2x | 11x | 10.4x |
| PBR | 2.38x | 2.05x | 2.3x | 1.92x | 2.27x | 1.88x | 1.76x | 1.65x |
| PEG | - | 0.2x | 1.46x | 3.86x | 5.33x | 2.43x | 1x | 1.67x |
| Capitalization / Revenue | 1.07x | 0.85x | 0.94x | 0.78x | 0.9x | 0.8x | 0.77x | 0.75x |
| EV / Revenue | 1.46x | 1.15x | 1.18x | 1.07x | 1.15x | 1.05x | 1x | 0.95x |
| EV / EBITDA | 9.14x | 6.96x | 6.77x | 6.03x | 6.36x | 5.73x | 5.41x | 5.1x |
| EV / EBIT | 15.2x | 10.4x | 9.7x | 8.51x | 8.99x | 8.12x | 7.62x | 7.16x |
| EV / FCF | 13.6x | 17.2x | 12.2x | 11.2x | 11.2x | 14.6x | 14.4x | 13.6x |
| FCF Yield | 7.33% | 5.83% | 8.18% | 8.89% | 8.96% | 6.84% | 6.95% | 7.34% |
| Dividend per Share 2 | 2.9 | 4 | 4.5 | 4.75 | 5 | 5.313 | 5.821 | 6.329 |
| Rate of return | 3.12% | 4.29% | 3.96% | 4.76% | 4.16% | 4.8% | 5.26% | 5.72% |
| EPS 2 | 4.51 | 7.47 | 8.18 | 8.43 | 8.65 | 9.084 | 10.04 | 10.67 |
| Distribution rate | 64.3% | 53.5% | 55% | 56.3% | 57.8% | 58.5% | 58% | 59.3% |
| Net sales 1 | 49,396 | 61,675 | 68,838 | 71,623 | 74,599 | 76,577 | 79,100 | 81,672 |
| EBITDA 1 | 7,884 | 10,215 | 11,964 | 12,689 | 13,507 | 13,991 | 14,557 | 15,177 |
| EBIT 1 | 4,723 | 6,824 | 8,357 | 8,997 | 9,558 | 9,869 | 10,333 | 10,802 |
| Net income 1 | 2,597 | 4,259 | 4,702 | 4,863 | 4,903 | 5,182 | 5,704 | 6,084 |
| Net Debt 1 | 19,266 | 18,536 | 16,126 | 20,415 | 19,075 | 18,891 | 17,458 | 16,080 |
| Reference price 2 | 92.91 | 93.29 | 113.70 | 99.74 | 120.05 | 110.60 | 110.60 | 110.60 |
| Nbr of stocks (in thousands) | 567,846 | 563,597 | 570,844 | 563,091 | 556,784 | 554,143 | - | - |
| Announcement Date | 4/2/22 | 9/2/23 | 7/2/24 | 6/2/25 | 5/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 53.77x | 2.48x | 23.7x | 0.07% | 93.52B | |
| 12.19x | 1.05x | 5.73x | 4.8% | 70.79B | |
| 32.59x | 4.09x | 22.2x | 0.21% | 55.61B | |
| 26.31x | 2.02x | 19.89x | 1.17% | 56.19B | |
| 49.5x | 3.94x | 25.08x | 1.85% | 39.12B | |
| 26.22x | 0.64x | 10.67x | 2.36% | 32.75B | |
| 22.89x | 1.56x | 14.4x | 0.2% | 33.07B | |
| 21.45x | 0.44x | 6.88x | 2.75% | 29.37B | |
| 5x | 0.31x | 5.8x | 5.88% | 26.65B | |
| Average | 27.77x | 1.84x | 14.93x | 2.14% | 48.57B | |
| Weighted average by Cap. | 30.88x | 2.05x | 16.33x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DG Stock
- SQU Stock
- Valuation VINCI
Select your edition
All financial news and data tailored to specific country editions
