Valuation EDP Renewables, S.A. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:30:00 01/08/26 am AEST			5-day change	1st Jan Change
13.42 ^EUR	-0.52%		-5.59%	+12.02%

31/07	Data center boom to make Portugal one of Europe's fastest-growing power markets, EDP says	RE
30/07	Portugal's EDP raises profit outlook on networks strength and asset gains	RE

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	14,136	-	-
Change	-	-6.03%	-4.04%	-44.96%	21.21%	11.71%	-	-
Enterprise Value (EV) ¹	24,772	19,768	24,774	18,718	20,754	22,068	21,534	20,902
Change	-	-20.2%	25.32%	-24.44%	10.88%	6.33%	-2.42%	-2.93%
P/E	31.8x	32.7x	59.8x	-18.6x	57.3x	29.1x	27.4x	24.2x
PBR	2.37x	2.23x	1.71x	0.97x	1.23x	1.25x	1.21x	1.17x
PEG	-	-3.82x	-1.2x	0x	-0x	0x	4.45x	1.8x
Capitalization / Revenue	12x	8.34x	8.47x	4.5x	4.71x	5.12x	5.04x	4.88x
EV / Revenue	14.1x	8.34x	11.1x	8.07x	7.72x	8x	7.68x	7.22x
EV / EBITDA	14.1x	9.16x	13.4x	11.1x	10.5x	10.3x	10x	9.32x
EV / EBIT	21.5x	14x	28.3x	-2,043x	21.7x	18.5x	17.8x	16.3x
EV / FCF	-14.5x	-	-6.68x	-4.68x	-19.5x	48x	21.6x	30.8x
FCF Yield	-6.9%	-	-15%	-21.4%	-5.14%	2.08%	4.62%	3.25%
Dividend per Share ²	0.0886	-	0.2658	0.2	0.08	0.1769	0.1869	0.2121
Rate of return	0.4%	-	1.43%	1.99%	0.66%	1.32%	1.39%	1.58%
EPS ²	0.6891	0.63	0.31	-0.54	0.21	0.4626	0.491	0.5557
Distribution rate	12.9%	-	85.7%	-37%	38.1%	38.2%	38.1%	38.2%
Net sales ¹	1,758	2,371	2,239	2,320	2,688	2,758	2,805	2,895
EBITDA ¹	1,760	2,157	1,845	1,684	1,974	2,146	2,152	2,242
EBIT ¹	1,151	1,412	875	-9.16	958	1,195	1,209	1,281
Net income ¹	655	616.2	309	-556.2	216	479.6	510.2	584.1
Net Debt ¹	3,736	-	5,805	8,278	8,100	7,932	7,398	6,766
Reference price ²	21.90	20.58	18.52	10.04	12.04	13.45	13.45	13.45
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.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	21.2x	9.81x	13.76x	2.36%	27.91B
ADANI GREEN ENERGY LIMITED	73.11x	18.72x	22.36x	-.--%	23.86B
ENGIE BRASIL ENERGIA S.A.	11.26x	5.63x	9.22x	3.9%	8.3B
NORTHLAND POWER INC.	18.4x	4.63x	8x	3.3%	4.07B
CLEARWAY ENERGY, INC.	-32.76x	7.24x	8.74x	5.92%	3.84B
Average	18.24x	9.20x	12.41x	3.1%	13.6B
Weighted average by Cap.	34.99x	11.97x	15.59x	1.98%