PA · DG.PA
Vinci S.A.
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Nanterre 92757
- Website
- vinci.com
Price · as of 2025-12-31
$128.50
Market cap 77.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $133.53 | +3.91% |
| Intrinsic Value(DCF) | $81.41 | -36.65% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $101.33 | -21.14% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $24.94 | $39.64 | $17.78 | $3.60 | $66.99 |
| 2012 | $23.38 | $39.76 | $22.39 | $2.47 | $43.38 |
| 2013 | $35.48 | $25.72 | $25.01 | $3.74 | $42.69 |
| 2014 | $39.30 | $31.78 | $18.62 | $2.11 | $17.53 |
| 2015 | $47.33 | $32.16 | $17.83 | $5.00 | $31.44 |
| 2016 | $53.97 | $39.22 | $19.84 | $9.19 | $29.80 |
| 2017 | $63.47 | $46.89 | $23.79 | $9.00 | $69.65 |
| 2018 | $68.79 | $55.22 | $26.55 | $6.21 | $84.86 |
| 2019 | $55.33 | $56.81 | $57.59 | $4.56 | $106.28 |
| 2020 | $73.92 | $50.25 | $21.85 | $9.31 | $0.00 |
| 2021 | $79.45 | $66.24 | $27.49 | $0.00 | $97.27 |
| 2022 | $91.92 | $84.95 | $319.12 | $4.29 | $237.49 |
| 2023 | $107.90 | $109.12 | $1,118.15 | $0.00 | $160.68 |
| 2024 | $112.67 | $121.36 | $559.13 | $0.00 | $103.61 |
| 2025 | $138.40 | $133.53 | $49.38 | $0.00 | $101.33 |
AI valuation
Our deep-learning model estimates Vinci S.A.'s (DG.PA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $133.53
- Current price
- $128.50
- AI upside
- +3.91%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$81.41
-36.65% upside
Graham-Dodd
—
— upside
Graham Formula
$101.33
-21.14% upside
About Vinci S.A.
VINCI SA, together with its subsidiaries, operates in the concessions, energy, and construction segments primarily in France. It Concessions segment operates motorway concessions with a network of 4,419 kilometers in France; 45 airports; 4,437 kilometers of motorways; highways, railways, and 4 stadiums, as well as operates airports in France and in 11 other countries. The company's Energy segment provides services to the manufacturing, infrastructure, facilities management, and information and communication technology sectors; engineering, procurement, and construction services in the energy sector, and manufacturing and energy-related services; and renewable energy concession projects development services. Its Construction segments engages in designing and carrying out projects that involve general contractor capabilities; works related to geotechnical and structural engineering, digital technology, nuclear or renewable thermal energy; and focuses on business area, such as buildings, civil engineering, infrastructure, and in a specific geographical area. The company also provides property development services for residential and commercial properties; and property services, as well as operates managed residences. It also operates in Germany, the United Kingdom, Albania, Belarus, Bosnia-Herzegovina, Bulgaria, Croatia, Czech Republic, Estonia, Hungary, Kosovo, Latvia, Lithuania, Macedonia, Moldova, Montenegro, Poland, Romania, Serbia, Slovakia, Slovenia, Ukraine, Portugal, North America, Central and South America, Africa, Russia, the Asia-Pacific, the Middle East, and other European countries. The company was founded in 1899 and is headquartered in Nanterre, France.
- CEO
- Pierre Anjolras
- Employees
- 282.48K
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($81.41 ÷ $128.50) − 1 = -36.65% (DCF, example).