Valuation EDP Renewables, S.A.

Stocks

Real-time Euronext Lisbonne Other stock markets 07:53:47 27/07/26 pm AEST			5-day change	1st Jan Change
13.91 ^EUR	-2.18%		-0.07%	+15.53%

17/07	EDP chief says EU governments, not Brussels, slowing renewable energy investment	RE
14/07	Barclays Expects 'Solid' Q2 Results for EDP Renováveis	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	14,946	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	18.11%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	22,865	22,332	21,698
Change	-	-20.2%	25.32%	-24.44%	10.88%	10.17%	-2.33%	-2.84%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	32.7x	29.5x	26.1x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.33x	1.28x	1.23x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	2.8x	2x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.43x	5.34x	5.18x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	8.31x	7.98x	7.52x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.7x	10.4x	9.73x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	19.4x	18.6x	17x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	47.4x	22.4x	31.7x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.11%	4.47%	3.16%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1717	0.1854	0.211
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.21%	1.3%	1.48%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4352	0.4816	0.5443
Distribution rate	12.9%	-	85.7%	-37%	38.1%	39.5%	38.5%	38.8%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,751	2,797	2,885
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,128	2,143	2,231
EBIT ¹	1,151	1,412	875	-9.16	958	1,178	1,202	1,273
Net income ¹	655	616.2	309	-556.2	216	457.3	504.7	580
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,920	7,386	6,752
Reference price ²	21.90	20.58	18.52	10.04	12.04	14.22	14.22	14.22
Nbr of stocks (in thousands)	960,558	960,558	1,023,978	1,039,856	1,051,033	1,051,033	-	-
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.	32.67x	8.31x	10.74x	1.21%	17.02B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.03x	9.76x	13.68x	2.37%	27.63B
ADANI GREEN ENERGY LIMITED	76.91x	18.93x	22.59x	-.--%	23.86B
ENGIE BRASIL ENERGIA S.A.	10.15x	5.57x	9.11x	4.25%	8.22B
NORTHLAND POWER INC.	18.62x	4.83x	8.35x	3.26%	4.1B
CLEARWAY ENERGY, INC.	-33.83x	7.25x	8.75x	5.86%	3.89B
Average	20.93x	9.11x	12.21x	2.82%	14.12B
Weighted average by Cap.	35.42x	11.29x	14.68x	1.86%