Engie S.A. logo ENGQF - Engie S.A.

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Fair Value Mild
Trading 13.7% below fair value
Current Price $25.98
Bear Case $26.33 1.3% upside ($26.33 - $25.98) / $25.98 = 1.3% $1.70 × 16x P/E
Fair Value $30.09 15.8% upside ($30.09 - $25.98) / $25.98 = 15.8% $1.70 × 18x P/E
Bull Case $33.85 30.3% upside ($33.85 - $25.98) / $25.98 = 30.3% $1.70 × 20x P/E

Adjust Assumptions

17.7x
1.7$

Key Value Driver

Normalized P/E multiple (18x base case)

Implied Market Multiple 15.3x

Plain-Language Summary

Applying a 18x P/E to adjusted EPS of $1.70, the base-case value is $30.09 per share. DDM cross-check: $280.59.

Warnings

⚠ The company pays out 283% of its profits as dividends. That leaves little cushion — the dividend could be cut if business slows down.
ℹ Dividend-based valuation: $280.59 (above our primary estimate by 832%). Large gaps may signal the dividend doesn't reflect full earning power.
ℹ Financial statements were converted from EUR into USD using EURUSD at 1.1234 USD per EUR.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples