Valuation Endesa, S.A.

Stocks

Market Closed - BME 01:35:28 29/08/26 am AEST			5-day change	1st Jan Change
42.30 ^EUR	+1.29%		+2.60%	+38.10%

26/08	The IBEX 35 rises as investors await Nvidia and the US PCE	RE
14/08	Spain Extends the Operating Life of the Almaraz Nuclear Power Plant Until 2030	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,385	18,668	19,540	21,986	31,903	43,297	-	-
Change	-	-12.7%	4.67%	12.52%	45.11%	35.71%	-	-
Enterprise Value (EV) ¹	31,060	29,537	29,945	31,284	42,013	54,165	55,766	56,796
Change	-	-4.9%	1.38%	4.47%	34.3%	28.92%	2.96%	1.85%
P/E	14.9x	7.35x	26.4x	11.7x	14.6x	17.9x	17.9x	17.6x
PBR	3.97x	3.36x	2.78x	2.43x	4.43x	5.03x	4.67x	4.41x
PEG	-	0.1x	-0.4x	0x	0.8x	1.4x	1,143.87x	9.96x
Capitalization / Revenue	1.02x	0.57x	0.77x	1.03x	1.49x	1.95x	2.01x	2x
EV / Revenue	1.49x	0.9x	1.18x	1.47x	1.96x	2.44x	2.59x	2.62x
EV / EBITDA	7.26x	5.31x	7.93x	5.91x	7.3x	8.93x	9.14x	9.1x
EV / EBIT	12.1x	8.01x	18.2x	10.2x	12.6x	14.7x	15.1x	15.1x
EV / FCF	57.6x	-64.2x	12.4x	18.2x	19x	32.2x	34.1x	43.7x
FCF Yield	1.74%	-1.56%	8.06%	5.5%	5.25%	3.1%	2.93%	2.29%
Dividend per Share ²	1.437	1.585	1	1.318	1.32	1.714	1.751	1.8
Rate of return	7.11%	8.99%	5.42%	6.34%	4.31%	4.05%	4.14%	4.25%
EPS ²	1.36	2.4	0.7	1.78	2.1	2.364	2.365	2.407
Distribution rate	106%	66.1%	143%	74%	62.9%	72.5%	74%	74.8%
Net sales ¹	20,899	32,896	25,459	21,307	21,424	22,215	21,562	21,646
EBITDA ¹	4,278	5,565	3,777	5,293	5,756	6,064	6,100	6,244
EBIT ¹	2,573	3,687	1,645	3,071	3,331	3,684	3,691	3,770
Net income ¹	1,435	2,541	742	1,888	2,198	2,474	2,393	2,416
Net Debt ¹	9,675	10,869	10,405	9,298	10,110	10,868	12,469	13,499
Reference price ²	20.20	17.64	18.46	20.77	30.63	42.30	42.30	42.30
Nbr of stocks (in thousands)	1,058,669	1,058,590	1,058,517	1,058,550	1,041,573	1,023,564	-	-
Announcement Date	22/2/22	24/2/23	28/2/24	22/2/25	23/2/26	-	-	-

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.($)
ENDESA, S.A.	17.89x	2.44x	8.93x	4.05%	50.25B
GE VERNOVA INC.	29.67x	4.99x	36.54x	0.22%	243B
NEXTERA ENERGY	20.33x	8.93x	15.27x	3.01%	171B
IBERDROLA, S.A.	20.03x	4.1x	11.3x	3.58%	153B
ENEL S.P.A.	13.04x	1.88x	6.69x	5.44%	109B
SOUTHERN COMPANY	19.74x	5.8x	12.67x	3.43%	102B
CONSTELLATION ENERGY CORPORATION	21.78x	3.36x	13.64x	0.62%	98.05B
DUKE ENERGY CORPORATION	17.82x	5.54x	11.16x	3.62%	93.76B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.21x	5.08x	12.28x	3.15%	66.59B
DOMINION ENERGY, INC.	18.28x	6.19x	13.01x	4.07%	57.65B
Average	19.78x	4.83x	14.15x	3.12%	114.3B
Weighted average by Cap.	21.17x	5.10x	17.17x	2.71%