Valuation EDP Renewables, S.A.

Stocks

Market Closed - Euronext Lisbonne 02:55:00 24/10/26 am AEDT			5-day change	1st Jan Change
11.82 ^EUR	-0.34%		-5.74%	-1.83%

22/09	Ares Infrastructure Equity fund managed by Ares Management Corporation acquired 80% stake in 384 MW California Solar and Storage Portfolio from EDP Renewables, S.A..	CI
11/09	Berenberg Keeps EDP Renováveis at Buy Amid 'Optimism' on Longer-term Growth Prospects	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	12,526	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	-1.02%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	20,165	19,764	19,056
Change	-	-20.2%	25.32%	-24.44%	10.88%	-2.84%	-1.99%	-3.58%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	24.8x	23.3x	20.9x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.11x	1.06x	1.01x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	3.57x	1.8x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	4.51x	4.43x	4.29x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	7.26x	6.99x	6.53x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	9.26x	9.04x	8.42x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	16.5x	16x	14.7x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	43.9x	15.3x	28x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.28%	6.53%	3.57%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1814	0.1982	0.2243
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.53%	1.68%	1.9%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.477	0.5082	0.5665
Distribution rate	12.9%	-	85.7%	-37%	38.1%	38%	39%	39.6%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,779	2,826	2,919
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,177	2,187	2,264
EBIT ¹	1,151	1,412	875	-9.16	958	1,224	1,235	1,297
Net income ¹	655	616.2	309	-556.2	216	493.7	530.5	597
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,639	7,238	6,531
Reference price ²	21.90	20.58	18.52	10.04	12.04	11.82	11.82	11.82
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDP RENEWABLES, S.A.	24.78x	7.26x	9.26x	1.53%	14.03B
ADANI POWER LIMITED	27.12x	6.48x	17.62x	-.--%	36.98B
CGN POWER CO., LTD.	13.38x	6.41x	13.39x	3.33%	31.55B
NTPC LTD	12.97x	2.62x	9.75x	3.21%	30.44B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.66x	10.75x	15.5x	2.09%	28.35B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	23.02x	7.72x	12.68x	1.83%	28.04B
ADANI GREEN ENERGY LIMITED	70.77x	17.94x	21.04x	-.--%	20.56B
SDIC POWER HOLDINGS CO., LTD	16.59x	4.92x	9.74x	3.35%	18.82B
Average	26.28x	8.01x	13.62x	1.92%	26.1B
Weighted average by Cap.	24.88x	7.69x	13.95x	1.91%