Valuation Greencoat Renewables PLC

Stocks

Real-time Euronext Dublin Other stock markets 12:04:35 01/08/26 am AEST			5-day change	1st Jan Change
0.7860 ^EUR	0.00%		+3.15%	+14.41%

30/07	Greencoat Renewables dividend and NAV flat in second quarter	AN
29/07	Greencoat Renewables PLC announces Quarterly dividend, payable on September 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	996.7	1,295	1,159	916.4	764.9	855.5	-	-
Change	-	29.96%	-10.48%	-20.96%	-16.54%	11.84%	-	-
Enterprise Value (EV) ¹	1,464	2,015	2,396	2,080	1,851	1,937	1,929	1,889
Change	-	37.57%	18.92%	-13.16%	-11.05%	4.65%	-0.39%	-2.06%
P/E	12x	8.94x	16.7x	18.3x	-14.6x	11.6x	9.32x	7.9x
PBR	1.07x	1.01x	0.91x	0.74x	0.69x	0.79x	0.77x	0.76x
PEG	-	0.2x	-0.3x	-0.7x	0x	-0x	0.4x	0.4x
Capitalization / Revenue	10.7x	7.51x	9.36x	8.05x	82.4x	7.64x	5.98x	5.54x
EV / Revenue	15.7x	11.7x	19.3x	18.3x	199x	17.3x	13.5x	12.2x
EV / EBITDA	18.4x	13.3x	22.4x	21.4x	-258x	16.4x	15.2x	13x
EV / EBIT	18.4x	13.3x	22.4x	21.4x	-258x	16.8x	15.5x	13x
EV / FCF	-3.38x	-3.05x	-5.45x	44.1x	-32.9x	15.9x	15.7x	13.6x
FCF Yield	-29.6%	-32.8%	-18.3%	2.27%	-3.04%	6.3%	6.37%	7.37%
Dividend per Share ²	0.0606	0.0618	0.0642	0.0674	0.0681	0.0688	0.069	0.069
Rate of return	5.41%	5.44%	6.32%	8.19%	9.91%	8.75%	8.78%	8.78%
EPS ²	0.093	0.127	0.061	0.045	-0.047	0.0675	0.0843	0.0995
Distribution rate	65.2%	48.7%	105%	150%	-145%	102%	81.8%	69.3%
Net sales ¹	93.02	172.4	123.9	113.9	9.287	112	143	154.5
EBITDA ¹	79.64	151.9	106.7	97.38	-7.177	118	127	145
EBIT ¹	79.64	151.9	106.7	97.38	-7.177	115.5	124.3	145
Net income ¹	71.14	136.6	69.49	50.97	-52.42	75.4	87.43	101
Net Debt ¹	467.7	719.2	1,236	1,164	1,086	1,081	1,074	1,034
Reference price ²	1.1200	1.1350	1.0160	0.8230	0.6870	0.7860	0.7860	0.7860
Nbr of stocks (in thousands)	889,888	1,141,239	1,141,239	1,113,535	1,113,335	1,088,368	-	-
Announcement Date	28/2/22	27/2/23	6/3/24	6/3/25	5/3/26	-	-	-

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.($)
GREENCOAT RENEWABLES PLC	11.64x	17.29x	16.41x	8.75%	985M
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD.	27.96x	10.47x	12.48x	1.14%	16.49B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED	8.96x	8x	10.5x	3.44%	14.68B
BORALEX INC.	64.76x	7.67x	9.9x	1.78%	2.72B
GREEN DEVELOPMENT ELECTRICITY GROUP OF TIANJIN CO., LTD.	21.83x	-	-	-	2.32B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI	10.28x	4.19x	8.01x	-	847M
Average	24.24x	9.53x	11.46x	3.78%	6.34B
Weighted average by Cap.	22.07x	9.28x	11.47x	2.37%