Valuation EDP Renewables, S.A.

Stocks

Market Closed - Euronext Lisbonne 01:55:00 11/09/26 am AEST			5-day change	1st Jan Change
13.12 ^EUR	-0.15%		-1.65%	+8.97%

29/08	California sues Trump administration over offshore wind lease cancelation	RE
19/08	BofA Keeps EDP Renováveis at Underperform on 'Fuller' Valuation; Price Objective Up	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,036	19,768	18,969	10,440	12,654	13,903	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	9.87%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	21,699	21,279	20,635
Change	-	-20.2%	25.32%	-24.44%	10.88%	4.55%	-1.93%	-3.02%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	27.4x	26.1x	23.4x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.25x	1.17x	1.13x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	5.55x	2x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.03x	4.95x	4.8x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.84x	7.57x	7.13x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10x	9.79x	9.18x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	18x	17.3x	16x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	47.2x	21.4x	30.4x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.12%	4.68%	3.29%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1781	0.194	0.2224
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.36%	1.48%	1.69%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.48	0.5026	0.5611
Distribution rate	12.9%	-	85.7%	-37%	38.1%	37.1%	38.6%	39.6%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,766	2,810	2,894
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,161	2,173	2,248
EBIT ¹	1,151	1,412	875	-9.16	958	1,203	1,227	1,289
Net income ¹	655	616.2	309	-556.2	216	488.9	523.4	589.9
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,795	7,376	6,732
Reference price ²	21.90	20.58	18.52	10.04	12.04	13.14	13.14	13.14
Nbr of stocks (in thousands)	960,558	960,558	1,023,978	1,039,856	1,051,033	1,059,699	-	-
Announcement Date	16/2/22	1/3/23	28/2/24	26/2/25	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.($)
EDP RENEWABLES, S.A.	27.37x	7.85x	10.05x	1.36%	16.18B
HUANENG LANCANG RIVER HYDROPOWER INC.	20.6x	9.83x	14.03x	2.26%	27.07B
ADANI GREEN ENERGY LIMITED	75.64x	18.76x	22.29x	-.--%	22.76B
ENGIE BRASIL ENERGIA S.A.	13.05x	5.68x	9.34x	2.86%	8.52B
NORTHLAND POWER INC.	27.43x	4.85x	8.38x	3.34%	4.08B
CLEARWAY ENERGY, INC.	-54.1x	7.55x	9.12x	5.87%	3.89B
Average	18.33x	9.09x	12.20x	2.61%	13.75B
Weighted average by Cap.	33.15x	11.12x	14.53x	1.74%