Valuation Inter RAO UES

Stocks

End-of-day quote Moscow Micex - RTS 08/07/2022			5-day change	1st Jan Change
3.399 ^RUB	-0.60%		-.--%	-

14/08	Public Joint Stock Company Inter RAO UES Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
22/05	Russia plans to maintain electricity export to Kazakhstan in 2026 at 2025 levels	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2022	2023	2024	2025
Market Cap ¹	390,685	249,965	249,965	239,319	239,319
Change	-	-	-0%	-4.26%	0%
Enterprise Value (EV) ¹	155,568	-109,545	-181,456	-182,418	-120,980
Change	-	-	-65.65%	-0.53%	33.68%
P/E	5.21x	2.22x	1.88x	1.69x	1.83x
PBR	0.64x	0.31x	0.27x	0.23x	0.21x
PEG	-	-	0.1x	0.2x	-0.24x
Capitalization / Revenue	0.4x	0.2x	0.18x	0.15x	0.14x
EV / Revenue	0.16x	-0.09x	-0.13x	-0.12x	-0.07x
EV / EBITDA	1.49x	-0.7x	-1.14x	-1.2x	-0.78x
EV / EBIT	1.9x	-0.78x	-1.3x	-1.43x	-0.95x
EV / FCF	2.71x	-	-5.88x	17.6x	1.57x
FCF Yield	36.9%	-	-17%	5.69%	63.6%
Dividend per Share ²	0.1807	0.2837	0.326	0.3538	-
Rate of return	3.4%	8.35%	9.59%	10.4%	-
EPS ²	1.02	1.528	1.81	2.011	1.861
Distribution rate	17.7%	18.6%	18%	17.6%	-
Net sales ¹	986,292	1,264,996	1,359,799	1,548,447	1,760,626
EBITDA ¹	104,511	157,293	159,715	152,600	155,145
EBIT ¹	82,066	139,866	139,778	127,863	127,369
Net income ¹	74,989	115,299	133,112	144,219	131,029
Net Debt ¹	-235,117	-359,510	-431,421	-421,737	-360,299
Reference price ²	5.312	3.399	3.399	3.399	3.399
Nbr of stocks (in thousands)	73,540,630	73,540,630	73,540,607	70,408,630	70,408,630
Announcement Date	1/3/21	29/2/24	29/2/24	27/2/25	27/2/26

¹RUB in Million²RUB

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.($)
INTER RAO UES	-	-	-	-	2.82B
GE VERNOVA INC.	30.64x	5.16x	37.56x	0.21%	251B
NEXTERA ENERGY	20.72x	9.04x	15.45x	2.95%	174B
IBERDROLA, S.A.	19.6x	4.05x	11.16x	3.65%	150B
CONSTELLATION ENERGY CORPORATION	23.53x	3.58x	14.55x	0.57%	106B
ENEL S.P.A.	12.5x	1.84x	6.53x	5.67%	105B
SOUTHERN COMPANY	19.71x	5.8x	12.72x	3.45%	101B
DUKE ENERGY CORPORATION	17.82x	5.54x	11.16x	3.62%	93.74B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.35x	5.13x	12.41x	3.09%	67.78B
DOMINION ENERGY, INC.	18.37x	6.21x	13.04x	4.06%	57.91B
Average	20.25x	5.15x	14.95x	3.03%	110.89B
Weighted average by Cap.	21.76x	5.30x	18.03x	2.62%